|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 24.05 SEK | +0.84% |
|
-2.04% | +14.20% |
| 10-22 | DNB Carnegie raises target price for Bico to SEK23 (19), reiterates hold | FW |
| 10-07 | Fourth Swedish National Pension Fund cuts stake in Bico | FW |
Company Valuation: BICO Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,260 | 7,458 | 4,020 | 2,260 | 1,486 | 1,697 | - | - |
| Change | - | -56.79% | -46.1% | -43.79% | -34.23% | 14.2% | - | - |
| Enterprise Value (EV) 1 | 17,338 | 6,991 | 5,022 | 2,657 | 1,209 | 1,528 | 1,470 | 1,347 |
| Change | - | -59.68% | -28.17% | -47.08% | -54.5% | 26.41% | -3.8% | -8.37% |
| P/E | -70x | -8.18x | -2.03x | -400x | -1.36x | -22.9x | -11.7x | -24.1x |
| PBR | 2.55x | 1.08x | 0.82x | 0.76x | 0.85x | 1.02x | 1.12x | 1.17x |
| PEG | - | -0x | -0x | 4x | -0x | 0.2x | -0.1x | 0.5x |
| Capitalization / Revenue | 13.7x | 3.33x | 1.79x | 1.16x | 0.99x | 1.02x | 1.03x | 0.94x |
| EV / Revenue | 13.8x | 3.12x | 2.23x | 1.37x | 0.81x | 0.92x | 0.9x | 0.74x |
| EV / EBITDA | -384x | -124x | 23.1x | 13.5x | 263x | 8.26x | 10.2x | 7.09x |
| EV / EBIT | -73.2x | -7.01x | -3.46x | -9.19x | -0.94x | -16.2x | -20.6x | -32.9x |
| EV / FCF | -33.3x | - | - | 23.2x | - | 9.38x | 45.9x | 12.5x |
| FCF Yield | -3% | - | - | 4.3% | - | 10.7% | 2.18% | 8.02% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.97 | -12.94 | -28.1 | -0.08 | -15.43 | -1.05 | -2.05 | -1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,257 | 2,240 | 2,250 | 1,946 | 1,497 | 1,662 | 1,642 | 1,812 |
| EBITDA 1 | -45.1 | -56.3 | 217.7 | 196.7 | 4.6 | 185 | 144.5 | 190 |
| EBIT 1 | -236.9 | -996.9 | -1,450 | -289.1 | -1,293 | -94.5 | -71.5 | -41 |
| Net income 1 | -227.6 | -835.7 | -1,983 | -5.5 | -1,089 | -74 | -144 | -70 |
| Net Debt 1 | 78.5 | -467.7 | 1,002 | 397.5 | -277.3 | -169 | -227 | -350 |
| Reference price 2 | 277.80 | 105.80 | 56.96 | 32.02 | 21.06 | 24.05 | 24.05 | 24.05 |
| Nbr of stocks (in thousands) | 62,130 | 70,495 | 70,575 | 70,575 | 70,575 | 70,575 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/20/24 | 2/19/25 | 2/18/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -22.71x | 0.91x | 8.18x | - | 170M | |
| 34.5x | 5.88x | 22.44x | 0.27% | 250B | |
| 37.62x | 6.94x | 21.77x | 0.63% | 162B | |
| 50.11x | 12.36x | 26.64x | -.--% | 154B | |
| 17.47x | 3.46x | 11.19x | -.--% | 66.68B | |
| 20.45x | 2.45x | 12.39x | 2.47% | 52.08B | |
| 49.38x | 12.24x | 26.98x | -.--% | 52.22B | |
| 35.71x | 7.14x | 22.67x | -.--% | 51.93B | |
| 33.88x | 6.71x | 22.84x | 0.59% | 49.02B | |
| 79.76x | 7.59x | 23.04x | -.--% | 44.76B | |
| Average | 33.62x | 6.57x | 19.81x | 0.44% | 88.25B | |
| Weighted average by Cap. | 38.88x | 7.40x | 21.94x | 0.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BICO Stock
- Valuation BICO Group AB
Select your edition
All financial news and data tailored to specific country editions
