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
861
LTM Revenue $237M
LTM EBITDA $45.5M
$388M
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 (LTM) of $237M and a last 12-month EBITDA of $45.5M.
In the most recent fiscal year, Ependion achieved revenue of $233M and an EBITDA of $43.8M.
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 | $237M | XXX | $233M | XXX | XXX | XXX |
| Gross Profit | $120M | XXX | $118M | XXX | XXX | XXX |
| Gross Margin | 51% | XXX | 51% | XXX | XXX | XXX |
| EBITDA | $45.5M | XXX | $43.8M | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | 19% | XXX | XXX | XXX |
| EBIT | $26.6M | XXX | $25.4M | XXX | XXX | XXX |
| EBIT Margin | 11% | XXX | 11% | XXX | XXX | XXX |
| Net Profit | $17.5M | XXX | $16.3M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $39.1M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Ependion's stock price is SEK 110 (or $11).
Ependion has current market cap of SEK 3.2B (or $331M), and EV of SEK 3.8B (or $388M).
See Ependion trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $388M | $331M | XXX | XXX | XXX | XXX | $0.63 |
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 TrialAs of May 30, 2025, Ependion has market cap of $331M and EV of $388M.
Ependion's trades at 1.7x EV/Revenue multiple, and 8.9x EV/EBITDA.
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 18.9x.
See valuation multiples for Ependion and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $331M | XXX | $331M | XXX | XXX | XXX |
| EV (current) | $388M | XXX | $388M | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | 1.7x | XXX | XXX | XXX |
| EV/EBITDA | 8.5x | XXX | 8.9x | XXX | XXX | XXX |
| EV/EBIT | 14.6x | XXX | 15.3x | XXX | XXX | XXX |
| EV/Gross Profit | 3.2x | XXX | n/a | XXX | XXX | XXX |
| P/E | 18.9x | XXX | 20.3x | XXX | XXX | XXX |
| EV/FCF | 20.4x | XXX | 16.0x | 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.
Start Free TrialEpendion's last 12 month revenue growth is 8%
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 27% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Ependion's rule of X is 39% (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 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 8% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 19% | XXX | 19% | XXX | XXX | XXX |
| EBITDA Growth | 14% | XXX | -1% | XXX | XXX | XXX |
| Rule of 40 | 27% | XXX | 27% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 39% | 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.
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.
Start Free Trial| 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 861 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 $331M |
| What is the current revenue of Ependion? | Ependion's last 12 months revenue is $237M. |
| What is the current revenue growth of Ependion? | Ependion revenue growth (NTM/LTM) is 8%. |
| What is the current EV/Revenue multiple of Ependion? | Current revenue multiple of Ependion is 1.6x. |
| Is Ependion profitable? | Yes, Ependion is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Ependion? | Ependion's last 12 months EBITDA is $45.5M. |
| What is Ependion's EBITDA margin? | Ependion's last 12 months EBITDA margin is 19%. |
| What is the current EV/EBITDA multiple of Ependion? | Current EBITDA multiple of Ependion is 8.5x. |
| What is the current FCF of Ependion? | Ependion's last 12 months FCF is $19.0M. |
| What is Ependion's FCF margin? | Ependion's last 12 months FCF margin is 8%. |
| What is the current EV/FCF multiple of Ependion? | Current FCF multiple of Ependion is 20.4x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
