|
Market Closed -
London S.E.
04:50:58 2023-03-27 EDT
|
After hours 11:25:00 | |||
| 192.50 SEK | +163.70% |
|
21.15 | -89.01% |
| 08-19 | Calendar Wednesday, August 19 | FW |
| 08-18 | Calendar Wednesday, August 19 | FW |
Company Valuation: B3 Consulting Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 710.3 | 1,347 | 975.7 | 673.4 | 385.4 | 201.9 | - | - |
| Change | - | 89.61% | -27.56% | -30.99% | -42.76% | -47.62% | - | - |
| Enterprise Value (EV) 1 | 760.6 | 1,347 | 1,098 | 940.9 | 650.4 | 404.1 | 375.2 | 340.6 |
| Change | - | 77.07% | -18.49% | -14.29% | -30.87% | -37.87% | -7.15% | -9.23% |
| P/E | 15.6x | 13.3x | 15.4x | 7.73x | 35.3x | 17.5x | 7.05x | 5.98x |
| PBR | 4.08x | - | 5.19x | 2.77x | 1.81x | 0.8x | 0.71x | 0.63x |
| PEG | - | 0x | -0.4x | 0.2x | -0.4x | 13.2x | 0x | 0.3x |
| Capitalization / Revenue | 0.77x | 1.17x | 0.86x | 0.6x | 0.32x | 0.18x | 0.18x | 0.17x |
| EV / Revenue | 0.82x | 1.17x | 0.96x | 0.83x | 0.54x | 0.35x | 0.33x | 0.28x |
| EV / EBITDA | 8.37x | 8.51x | 10.2x | 16.4x | 7.85x | 4.85x | 3.76x | 3.17x |
| EV / EBIT | 10.8x | 9.78x | 12.8x | 35.8x | 13.5x | 8.01x | 5.63x | 4.71x |
| EV / FCF | - | - | 17.4x | -25.8x | 33x | 7.22x | 4.47x | 3.04x |
| FCF Yield | - | - | 5.76% | -3.88% | 3.03% | 13.9% | 22.4% | 32.9% |
| Dividend per Share 2 | 3.5 | - | 3.5 | - | - | - | - | - |
| Rate of return | 4.23% | - | 3.18% | - | - | - | - | - |
| EPS 2 | 5.3 | 11.79 | 7.12 | 9.56 | 1.2 | 1.216 | 3.019 | 3.559 |
| Distribution rate | 66% | - | 49.2% | - | - | - | - | - |
| Net sales 1 | 923.4 | 1,148 | 1,141 | 1,129 | 1,209 | 1,139 | 1,145 | 1,213 |
| EBITDA 1 | 90.9 | 158.3 | 107.3 | 57.5 | 82.9 | 83.23 | 99.71 | 107.4 |
| EBIT 1 | 70.6 | 137.7 | 86.1 | 26.3 | 48.3 | 50.43 | 66.66 | 72.31 |
| Net income 1 | 45.3 | 103.3 | 60.5 | 83.3 | 10.9 | 11.08 | 27.51 | 32.43 |
| Net Debt 1 | 50.3 | - | 122.1 | 267.5 | 265 | 202.2 | 173.3 | 138.7 |
| Reference price 2 | 82.80 | 157.00 | 110.00 | 73.90 | 42.30 | 21.30 | 21.30 | 21.30 |
| Nbr of stocks (in thousands) | 8,579 | 8,579 | 8,870 | 9,112 | 9,112 | 9,478 | - | - |
| Announcement Date | 2/18/22 | 2/16/23 | 2/14/24 | 2/18/25 | 2/19/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 3.21x | 4.40x | 21.28x | 3.02% | 84.77B | |
| Weighted average by Cap. | -1.63x | 5.29x | 25.56x | 2.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- B3 Stock
- 0RL1 Stock
- Valuation B3 Consulting Group AB
Select your edition
All financial news and data tailored to specific country editions
