|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 147.50 SEK | +2.22% |
|
+3.80% | +9.75% |
| 07:04am | Kepler Cheuvreux upgrades Bilia to buy after strong quarter | FW |
| 03:29am | 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 | 13,236 | - | - |
| Change | - | 17.76% | -9.8% | 11.38% | 6.41% | - | - |
| Enterprise Value (EV) 1 | 10,514 | 14,824 | 14,076 | 14,681 | 16,020 | 15,315 | 14,990 |
| Change | - | 41% | -5.05% | 4.3% | 9.12% | -4.4% | -2.12% |
| P/E | 6.56x | 13.3x | 16.9x | 16.5x | 13.9x | 12.4x | 10.9x |
| PBR | - | 2.56x | 2.26x | 2.47x | 2.51x | 2.3x | 2.12x |
| PEG | - | -0.3x | -0.6x | 1.2x | 0.5x | 1x | 0.8x |
| Capitalization / Revenue | - | 0.32x | 0.29x | 0.31x | 0.32x | 0.31x | 0.29x |
| EV / Revenue | - | 0.38x | 0.36x | 0.36x | 0.39x | 0.36x | 0.33x |
| EV / EBITDA | - | 5.81x | 5.79x | 5.75x | 5.47x | 5.17x | 4.81x |
| EV / EBIT | - | 10.5x | 11.8x | 11.6x | 10.6x | 9x | 7.99x |
| EV / FCF | - | 13.3x | 8.98x | 7.51x | 9.49x | 8.56x | 9.34x |
| FCF Yield | - | 7.5% | 11.1% | 13.3% | 10.5% | 11.7% | 10.7% |
| Dividend per Share 2 | - | 6.6 | - | 6 | 7.16 | 7.402 | 8.202 |
| Rate of return | - | 4.9% | - | 4.46% | 4.96% | 5.13% | 5.68% |
| EPS 2 | 17.43 | 10.1 | 7.16 | 8.17 | 10.38 | 11.62 | 13.28 |
| Distribution rate | - | 65.3% | - | 73.4% | 69% | 63.7% | 61.8% |
| Net sales 1 | - | 38,514 | 39,151 | 40,413 | 40,936 | 42,388 | 45,181 |
| EBITDA 1 | - | 2,552 | 2,432 | 2,553 | 2,930 | 2,960 | 3,116 |
| EBIT 1 | - | 1,416 | 1,197 | 1,271 | 1,515 | 1,702 | 1,877 |
| Net income 1 | 1,622 | 931 | 662 | 760 | 957 | 1,109 | 1,237 |
| Net Debt 1 | - | 2,443 | 2,908 | 2,242 | 2,784 | 2,078 | 1,754 |
| Reference price 2 | 114.30 | 134.60 | 120.70 | 134.40 | 144.30 | 144.30 | 144.30 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.59x | 0.39x | 5.24x | 5.2% | 1.37B | |
| 10.07x | 0.46x | 10.84x | 0.69% | 7.65B | |
| 7.61x | 0.36x | 8.39x | 0.68% | 3.84B | |
| 8.46x | 0.69x | 5.63x | 5.18% | 320M | |
| Average | 10.19x | 0.47x | 7.52x | 2.94% | 3.29B | |
| Weighted average by Cap. | 9.79x | 0.43x | 9.41x | 1.26% |
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
