| Size & multiples | |||
| Market Cap | SEK 98.73B | Enterprise Value | SEK 77.91B |
| P/E (TTM) | 15.14× | PEG (trailing) | — |
| P/S | 0.95× | P/FCF | 26.82× |
| EV/EBITDA | 6.46× | EV/EBIT | 9.91× |
| EV/Sales | 0.75× | EV/FCF | 21.17× |
| FCF Yield | 3.73% | Buyback Yield | 1.17% |
| Owner Earnings (TTM) | SEK 6.52B | Owner Earnings Yield | 6.61% |
| Shareholder Yield | 6.22% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.10 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.51% |
| After-tax Cost of Debt | 22.82% | WACC | 10.39% |
| ROIC | 12.73% | EVA Spread (ROIC−WACC) | 2.34% |
| EVA | SEK 1.18B | ||
FCF sits 44% 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 6.54 · revenue TTM SEK 103.42B · FCF TTM SEK 3.68B (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.
