|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 8.850 SEK | +1.26% |
|
-2.21% | -19.84% |
| 09-16 | Peab Bags SEK121 Million Contracts to Build Housing, Retail Space in Sweden | MT |
| 09-16 | Peab wins Umea contract worth 121 million kronor | FW |
Company Valuation: Bonava AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,383 | 3,169 | 1,409 | 2,630 | 3,546 | 2,842 | - | - |
| Change | - | -62.2% | -55.55% | 86.72% | 34.81% | -19.86% | - | - |
| Enterprise Value (EV) 1 | 11,696 | 10,175 | 6,360 | 5,698 | 6,362 | 7,775 | 7,219 | 7,101 |
| Change | - | -13% | -37.5% | -10.4% | 11.65% | 22.21% | -7.16% | -1.62% |
| P/E | 10.4x | 6.25x | -1.23x | -4.29x | -39.4x | 11.6x | 4.93x | 3.46x |
| PBR | 1.01x | 0.4x | 0.21x | 0.36x | 0.51x | 0.4x | 0.35x | 0.35x |
| PEG | - | -0.2x | 0x | 0.1x | 0.5x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 0.54x | 0.2x | 0.11x | 0.32x | 0.46x | 0.3x | 0.26x | 0.23x |
| EV / Revenue | 0.75x | 0.65x | 0.48x | 0.7x | 0.82x | 0.82x | 0.66x | 0.56x |
| EV / EBITDA | 9.12x | 9.04x | 8.03x | 14.3x | 10x | 9.82x | 6.52x | 5.08x |
| EV / EBIT | 9.46x | 10.7x | 9.64x | 19.6x | 17.6x | 9.82x | 6.56x | 5.08x |
| EV / FCF | 18.5x | -3.04x | -12.2x | 10.8x | 17x | -9.66x | 146x | 29.8x |
| FCF Yield | 5.4% | -32.9% | -8.21% | 9.28% | 5.88% | -10.4% | 0.69% | 3.36% |
| Dividend per Share 2 | 3.5 | - | - | - | - | - | - | - |
| Rate of return | 4.47% | - | - | - | - | - | - | - |
| EPS 2 | 7.54 | 4.711 | -10.66 | -1.85 | -0.28 | 0.765 | 1.795 | 2.56 |
| Distribution rate | 46.4% | - | - | - | - | - | - | - |
| Net sales 1 | 15,491 | 15,706 | 13,269 | 8,194 | 7,725 | 9,484 | 10,961 | 12,592 |
| EBITDA 1 | 1,283 | 1,126 | 792 | 399 | 634 | 792 | 1,107 | 1,397 |
| EBIT 1 | 1,236 | 950 | 660 | 290 | 362 | 792 | 1,100 | 1,397 |
| Net income 1 | 808 | 505 | -1,337 | -518 | -89 | 245.5 | 600.4 | 823 |
| Net Debt 1 | 3,313 | 7,006 | 4,951 | 3,068 | 2,816 | 4,934 | 4,377 | 4,260 |
| Reference price 2 | 78.250 | 29.420 | 13.130 | 7.940 | 11.040 | 8.850 | 8.850 | 8.850 |
| Nbr of stocks (in thousands) | 107,190 | 107,190 | 107,190 | 321,571 | 321,585 | 321,621 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/1/24 | 2/4/25 | 2/4/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.42x | 0.82x | 9.78x | -.--% | 283M | |
| 62.18x | - | - | - | 66.36B | |
| 8.77x | 3.35x | 7.41x | -.--% | 20.67B | |
| 6.8x | 15.33x | 18.28x | 7.34% | 16.48B | |
| 4.31x | 0.08x | 0.15x | 7.55% | 14.59B | |
| 7.32x | 15.88x | - | 7.22% | 7.16B | |
| -1.88x | 1.64x | -18551.48x | -.--% | 6.16B | |
| 7.2x | 0.76x | 6.23x | 2.82% | 5.3B | |
| 4.28x | 13.18x | 19.11x | 6.69% | 3.87B | |
| Average | 12.27x | 6.38x | -2,641.50x | 3.95% | 15.65B | |
| Weighted average by Cap. | 32.52x | 6.74x | -1,688.44x | 4.34% |
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
- BONAV B Stock
- Valuation Bonava AB
Select your edition
All financial news and data tailored to specific country editions
