| Size & multiples | |||
| Market Cap | SEK 326.8M | Enterprise Value | SEK 293.2M |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.02× | P/FCF | — |
| EV/EBITDA | 14.10× | EV/EBIT | — |
| EV/Sales | 0.92× | EV/FCF | — |
| FCF Yield | −1.10% | Buyback Yield | — |
| Owner Earnings (TTM) | SEK 15.2M | Owner Earnings Yield | 4.66% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.59 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.96% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | −26.23% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 124% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM -SEK 1.45 · revenue TTM SEK 320.1M · FCF TTM -SEK 3.6M (in SEK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
