Ependion - Public Comps and Valuation Multiples

Ependion Overview

About Ependion

Ependion AB is an expansive technology group delivering digital solutions for secure control, management, visualization, and data communication for industrial applications in environments where reliability and high quality are critical factors. Its segments are Beijer Electronics and Westermo business.

Founded

1981

HQ

Employees

861

Website

ependion.com

Sectors

Electronic Equipment
IoT
Networking Hardware
DeepTech

Financials

LTM Revenue $247M

LTM EBITDA $47.3M

EV

$457M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Ependion Financials

As of September 2025, Ependion reported last 12-month revenue of $247M and EBITDA of $47.3M.

In the same period, Ependion generated $119M in LTM gross profit and $17.0M in net income.

See Ependion valuation multiples based on analyst estimates

Ependion P&L

In the most recent fiscal year, Ependion reported revenue of $238M and EBITDA of $44.7M.

Ependion expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Ependion valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$247M	XXX	$238M	XXX	XXX	XXX
Gross Profit	$119M	XXX	$121M	XXX	XXX	XXX
Gross Margin	48%	XXX	51%	XXX	XXX	XXX
EBITDA	$47.3M	XXX	$44.7M	XXX	XXX	XXX
EBITDA Margin	19%	XXX	19%	XXX	XXX	XXX
EBIT	$27.6M	XXX	$25.9M	XXX	XXX	XXX
EBIT Margin	11%	XXX	11%	XXX	XXX	XXX
Net Profit	$17.0M	XXX	$16.6M	XXX	XXX	XXX
Net Margin	7%	XXX	7%	XXX	XXX	XXX
Net Debt	XXX	XXX	$39.9M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Ependion including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $247M. EBITDA for the last twelve months was $47.3M. In the most recent fiscal year, Ependion achieved $238M in revenue and $44.7M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$247M	Analyst estimates available to subscribers	$238M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$119M	Analyst estimates available to subscribers	$121M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	48.3% gross margin	Analyst estimates available to subscribers	50.8% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$47.3M	Analyst estimates available to subscribers	$44.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	19.2% EBITDA margin	Analyst estimates available to subscribers	18.8% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$27.6M	Analyst estimates available to subscribers	$25.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	11.2% EBIT margin	Analyst estimates available to subscribers	10.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$17.0M	Analyst estimates available to subscribers	$16.6M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	6.9% net profit margin	Analyst estimates available to subscribers	7.0% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$39.9M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Ependion

This financial data table provides comprehensive performance metrics for Ependion, a company based in Sweden. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Ependion generated $247M in revenue over the last twelve months.
The company achieved $47.3M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $119M.
Net income over the last twelve months reached $17.0M.

Fiscal Year Performance

In the most recent fiscal year, Ependion reported $238M in total revenue.
Fiscal year EBITDA was $44.7M.
The company maintained a gross profit margin of 50.8% in the most recent fiscal year.
EBITDA margin for the fiscal year was 18.8%.
Net profit margin reached 7.0% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Ependion. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Ependion Stock Performance

Ependion has current market cap of SEK 3.7B (or $392M), and EV of SEK 4.3B (or $457M).

Market Cap Evolution

Ependion Stock Data

As of October 17, 2025, Ependion's stock price is SEK 117 (or $12).

See Ependion trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$457M	$392M	XXX	XXX	XXX	XXX	$0.56

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Ependion Valuation Multiples

Ependion's trades at 1.9x EV/Revenue multiple, and 10.2x EV/EBITDA.

See valuation multiples for Ependion and 15K+ public comps

Ependion Financial Valuation Multiples

As of October 17, 2025, Ependion has market cap of $392M and EV of $457M.

Equity research analysts estimate Ependion's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Ependion has a P/E ratio of 23.1x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$392M	XXX	$392M	XXX	XXX	XXX
EV (current)	$457M	XXX	$457M	XXX	XXX	XXX
EV/Revenue	1.9x	XXX	1.9x	XXX	XXX	XXX
EV/EBITDA	9.7x	XXX	10.2x	XXX	XXX	XXX
EV/EBIT	16.6x	XXX	17.6x	XXX	XXX	XXX
EV/Gross Profit	3.8x	XXX	n/a	XXX	XXX	XXX
P/E	23.1x	XXX	23.6x	XXX	XXX	XXX
EV/FCF	30.5x	XXX	18.5x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Ependion Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Ependion Margins & Growth Rates

Ependion's last 12 month revenue growth is 11%

Ependion's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.

Ependion's rule of 40 is 31% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Ependion's rule of X is 48% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Ependion and other 15K+ public comps

Ependion Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	11%	XXX	9%	XXX	XXX	XXX
EBITDA Margin	19%	XXX	19%	XXX	XXX	XXX
EBITDA Growth	17%	XXX	-2%	XXX	XXX	XXX
Rule of 40	31%	XXX	30%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	48%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.3M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	15%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	10%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	40%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial