|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 147.50 SEK | +2.22% |
|
+3.80% | +9.75% |
| 07-20 | Kepler Cheuvreux upgrades Bilia to buy after strong quarter | FW |
| 07-20 | Kepler Cheuvreux upgrades Bilia to buy (hold), target price SEK 170 (160) | FW |
Company Valuation: Bilia AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,514 | 12,381 | 11,168 | 12,439 | 13,530 | - | - |
| Change | - | 17.76% | -9.8% | 11.38% | 8.77% | - | - |
| Enterprise Value (EV) 1 | 10,514 | 14,824 | 14,076 | 14,681 | 16,557 | 15,632 | 15,285 |
| Change | - | 41% | -5.05% | 4.3% | 12.77% | -5.58% | -2.22% |
| P/E | 6.56x | 13.3x | 16.9x | 16.5x | 14.3x | 12.3x | 10.9x |
| PBR | - | 2.56x | 2.26x | 2.47x | 2.59x | 2.34x | 2.16x |
| PEG | - | -0.3x | -0.6x | 1.2x | 0.5x | 0.8x | 0.8x |
| Capitalization / Revenue | - | 0.32x | 0.29x | 0.31x | 0.33x | 0.32x | 0.3x |
| EV / Revenue | - | 0.38x | 0.36x | 0.36x | 0.4x | 0.37x | 0.34x |
| EV / EBITDA | - | 5.81x | 5.79x | 5.75x | 5.76x | 5.21x | 4.85x |
| EV / EBIT | - | 10.5x | 11.8x | 11.6x | 10.5x | 8.97x | 8x |
| EV / FCF | - | 13.3x | 8.98x | 7.51x | 9.81x | 8.73x | 9.52x |
| FCF Yield | - | 7.5% | 11.1% | 13.3% | 10.2% | 11.5% | 10.5% |
| Dividend per Share 2 | - | 6.6 | - | 6 | 6.857 | 7.403 | 8.202 |
| Rate of return | - | 4.9% | - | 4.46% | 4.65% | 5.02% | 5.56% |
| EPS 2 | 17.43 | 10.1 | 7.16 | 8.17 | 10.31 | 11.96 | 13.57 |
| Distribution rate | - | 65.3% | - | 73.4% | 66.5% | 61.9% | 60.5% |
| Net sales 1 | - | 38,514 | 39,151 | 40,413 | 41,192 | 42,798 | 45,608 |
| EBITDA 1 | - | 2,552 | 2,432 | 2,553 | 2,874 | 3,001 | 3,150 |
| EBIT 1 | - | 1,416 | 1,197 | 1,271 | 1,584 | 1,743 | 1,911 |
| Net income 1 | 1,622 | 931 | 662 | 760 | 956.9 | 1,109 | 1,237 |
| Net Debt 1 | - | 2,443 | 2,908 | 2,242 | 3,027 | 2,102 | 1,755 |
| Reference price 2 | 114.30 | 134.60 | 120.70 | 134.40 | 147.50 | 147.50 | 147.50 |
| Nbr of stocks (in thousands) | 91,984 | 91,984 | 92,526 | 92,554 | 91,727 | - | - |
| Announcement Date | 2/8/23 | 2/7/24 | 2/5/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.59x | 0.39x | 5.24x | 5.2% | 1.4B | |
| 10.07x | 0.46x | 10.84x | 0.69% | 7.42B | |
| 7.61x | 0.36x | 8.39x | 0.68% | 3.6B | |
| 8.46x | 0.69x | 5.63x | 5.18% | 318M | |
| Average | 10.19x | 0.47x | 7.52x | 2.94% | 3.18B | |
| Weighted average by Cap. | 9.83x | 0.43x | 9.40x | 1.29% |
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
- BILI A Stock
- Valuation Bilia AB
Select your edition
All financial news and data tailored to specific country editions
