Switch theme
Sign up to access all valuation multiples
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.
1981
869
LTM Revenue $230M
LTM EBITDA $44.5M
$428M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Ependion has a last 12-month revenue of $230M and a last 12-month EBITDA of $44.5M.
In the most recent fiscal year, Ependion achieved revenue of $224M and an EBITDA of $42.2M.
Ependion expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Ependion valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $245M | $224M | XXX | XXX | XXX |
| Gross Profit | $100M | $121M | XXX | XXX | XXX |
| Gross Margin | 41% | 54% | XXX | XXX | XXX |
| EBITDA | $46.8M | $42.2M | XXX | XXX | XXX |
| EBITDA Margin | 19% | 19% | XXX | XXX | XXX |
| Net Profit | $14.5M | $19.9M | XXX | XXX | XXX |
| Net Margin | 6% | 9% | XXX | XXX | XXX |
| Net Debt | $52.2M | $48.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Ependion's stock price is SEK 130 (or $13).
Ependion has current market cap of SEK 3.8B (or $375M), and EV of SEK 4.3B (or $428M).
See Ependion trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $428M | $375M | XXX | XXX | XXX | XXX | $0.62 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Ependion has market cap of $375M and EV of $428M.
Ependion's trades at 1.9x LTM EV/Revenue multiple, and 9.6x LTM EBITDA.
Analysts estimate Ependion's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Ependion and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $428M | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | 10.1x | XXX | XXX | XXX |
| P/E | 23.9x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | XXX | XXX | XXX |
| EV/FCF | 18.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpEpendion's NTM/LTM revenue growth is 10%
Ependion's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Ependion's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Ependion's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Ependion and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -10% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 29% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 15% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 15% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 10% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 40% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ASML | XXX | XXX | XXX | XXX | XXX | XXX |
| Besi | XXX | XXX | XXX | XXX | XXX | XXX |
| Signify | XXX | XXX | XXX | XXX | XXX | XXX |
| Nedap | XXX | XXX | XXX | XXX | XXX | XXX |
| TKH Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Ependion acquired XXX companies to date.
Last acquisition by Ependion was XXXXXXXX, XXXXX XXXXX XXXXXX . Ependion acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Ependion founded? | Ependion was founded in 1981. |
| Where is Ependion headquartered? | Ependion is headquartered in Sweden. |
| How many employees does Ependion have? | As of today, Ependion has 869 employees. |
| Who is the CEO of Ependion? | Ependion's CEO is Ms. Jenny Sjodahl. |
| Is Ependion publicy listed? | Yes, Ependion is a public company listed on STO. |
| What is the stock symbol of Ependion? | Ependion trades under EPEN ticker. |
| When did Ependion go public? | Ependion went public in 2000. |
| Who are competitors of Ependion? | Similar companies to Ependion include e.g. ASML, Besi, Signify, Nedap. |
| What is the current market cap of Ependion? | Ependion's current market cap is $375M |
| What is the current revenue of Ependion? | Ependion's last 12-month revenue is $230M. |
| What is the current EBITDA of Ependion? | Ependion's last 12-month EBITDA is $44.5M. |
| What is the current EV/Revenue multiple of Ependion? | Current revenue multiple of Ependion is 1.9x. |
| What is the current EV/EBITDA multiple of Ependion? | Current EBITDA multiple of Ependion is 9.6x. |
| What is the current revenue growth of Ependion? | Ependion revenue growth between 2023 and 2024 was -9%. |
| Is Ependion profitable? | Yes, Ependion is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
