| Size & multiples | |||
| Market Cap | SEK 8.34B | Enterprise Value | SEK 10.53B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.28× | P/FCF | 13.94× |
| EV/EBITDA | 6.60× | EV/EBIT | 12.85× |
| EV/Sales | 1.61× | EV/FCF | 17.60× |
| FCF Yield | 7.17% | Buyback Yield | 1.02% |
| Owner Earnings (TTM) | SEK 808.0M | Owner Earnings Yield | 9.69% |
| Shareholder Yield | 4.21% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.48 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.38% |
| After-tax Cost of Debt | 18.56% | WACC | 9.28% |
| ROIC | 13.26% | EVA Spread (ROIC−WACC) | 3.98% |
| EVA | SEK 188.7M | ||
FCF sits 26% 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 — · revenue TTM SEK 6.52B · FCF TTM SEK 598.0M (in SEK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Health Care on P/E, EV/EBITDA
P/E 46th · EV/EBITDA 12th percentile in the Health Care pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 1054 Health Care names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 22.8x | 24.4x | 12.9x–38.8x | 46 ↓cheap |
| EV/EBITDA | 6.6x | 15.2x | 9.9x–24.7x | 12 ↓cheap |
| FCF Yield | 7.2% | -7.9% | -35.6%–1.4% | 91 ↑strong |
| Dividend Yield | 3.2% | 1.1% | 0.2%–2.4% | 82 ↑strong |
| Net Margin | 5.6% | -21.2% | -325.3%–7.2% | 72 ↑strong |
| Operating Margin | 12.6% | -34.5% | -552.0%–8.0% | 82 ↑strong |
| ROE | 14.4% | -36.8% | -92.5%–4.5% | 85 ↑strong |
