Company Valuation: BIMobject AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,967 886.1 420.7 504.9 634.6 726.5
Change - -54.96% -52.52% 20% 25.69% 14.49%
Enterprise Value (EV) 1 1,582 579.8 181.2 287 431.4 572.9
Change - -63.34% -68.74% 58.37% 50.29% 32.81%
P/E -22.1x -11x -7.32x -30x -49.4x -12x
PBR 5.45x 3.14x 1.87x 2.48x 3.27x 4.5x
PEG - 1.17x 0.2x 0.4x 2x -0x
Capitalization / Revenue 14.3x 7.34x 3.14x 3.11x 3.5x 4.03x
EV / Revenue 11.5x 4.8x 1.35x 1.77x 2.38x 3.18x
EV / EBITDA -23.3x -7.04x -3.15x -11.6x -21.2x -9.18x
EV / EBIT -21.5x -6.61x -2.83x -9.2x -16.9x -8.5x
EV / FCF -108x -10.5x -4.68x -34x -28.4x -14.4x
FCF Yield -0.92% -9.57% -21.4% -2.94% -3.52% -6.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.64 -0.58 -0.41 -0.12 -0.09 -0.41
Distribution rate - - - - - -
Net sales 1 138 120.8 133.8 162.1 181.3 180.1
EBITDA 1 -67.78 -82.3 -57.53 -24.67 -20.38 -62.38
EBIT 1 -73.43 -87.72 -64.08 -31.2 -25.59 -67.38
Net income 1 -82.47 -81.28 -57.43 -17.46 -12.72 -60.57
Net Debt 1 -385.6 -306.3 -239.5 -217.9 -203.2 -153.6
Reference price 2 14.120 6.360 3.000 3.600 4.450 4.920
Nbr of stocks (in thousands) 139,320 139,320 140,247 140,247 142,601 147,669
Announcement Date 4/9/21 4/15/22 5/4/23 4/30/24 4/25/25 4/24/26
1SEK in Million2SEK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.01M
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 3.21x 4.40x 21.28x 3.02% 76.3B
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

  1. Stock Market
  2. Stocks
  3. BIM Stock
  4. Valuation BIMobject AB