|
Delayed
Nasdaq Stockholm
11:29:53 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 8.500 SEK | +1.31% |
|
-1.06% | -24.00% |
| 03:26am | Di names Fagerhult's Bodil Sonesson the worst CEO on the Stockholm exchange | FW |
| 10-08 | Arctic Securities lowers valuation range for Bonava | 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 | 2,694 | - | - |
| Change | - | -62.2% | -55.55% | 86.72% | 34.81% | -24.02% | - | - |
| Enterprise Value (EV) 1 | 11,696 | 10,175 | 6,360 | 5,698 | 6,362 | 7,555 | 7,766 | 7,462 |
| Change | - | -13% | -37.5% | -10.4% | 11.65% | 18.75% | 2.79% | -3.91% |
| P/E | 10.4x | 6.25x | -1.23x | -4.29x | -39.4x | 11.9x | 5x | 3.53x |
| PBR | 1.01x | 0.4x | 0.21x | 0.36x | 0.51x | 0.37x | 0.35x | 0.33x |
| 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 | 0.25x | 0.22x |
| EV / Revenue | 0.75x | 0.65x | 0.48x | 0.7x | 0.82x | 0.84x | 0.73x | 0.6x |
| EV / EBITDA | 9.12x | 9.04x | 8.03x | 14.3x | 10x | 10.1x | 7.37x | 5.65x |
| EV / EBIT | 9.46x | 10.7x | 9.64x | 19.6x | 17.6x | 10.2x | 7.42x | 5.65x |
| EV / FCF | 18.5x | -3.04x | -12.2x | 10.8x | 17x | -5.67x | -36.9x | 176x |
| FCF Yield | 5.4% | -32.9% | -8.21% | 9.28% | 5.88% | -17.6% | -2.71% | 0.57% |
| Dividend per Share 2 | 3.5 | - | - | - | - | - | - | - |
| Rate of return | 4.47% | - | - | - | - | - | - | - |
| EPS 2 | 7.54 | 4.711 | -10.66 | -1.85 | -0.28 | 0.705 | 1.678 | 2.38 |
| Distribution rate | 46.4% | - | - | - | - | - | - | - |
| Net sales 1 | 15,491 | 15,706 | 13,269 | 8,194 | 7,725 | 9,010 | 10,590 | 12,336 |
| EBITDA 1 | 1,283 | 1,126 | 792 | 399 | 634 | 745.2 | 1,054 | 1,322 |
| EBIT 1 | 1,236 | 950 | 660 | 290 | 362 | 737.9 | 1,046 | 1,322 |
| Net income 1 | 808 | 505 | -1,337 | -518 | -89 | 226.8 | 539.8 | 765.5 |
| Net Debt 1 | 3,313 | 7,006 | 4,951 | 3,068 | 2,816 | 4,861 | 5,072 | 4,768 |
| Reference price 2 | 78.250 | 29.420 | 13.130 | 7.940 | 11.040 | 8.390 | 8.390 | 8.390 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.9x | 0.84x | 10.14x | -.--% | 272M | |
| 55.96x | - | - | - | 59.94B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.47x | 1.51x | 8.48x | 4.18% | 28.22B | |
| 18.39x | 4.02x | 16.15x | 1.33% | 28.27B | |
| 5.69x | 0.76x | 1.57x | 8.7% | 27.67B | |
| 14.1x | 3.11x | 14.9x | 2.48% | 25.92B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.84B | |
| 8.09x | 2.89x | 6.75x | -.--% | 19.13B | |
| 7.45x | 0.82x | 3x | 3% | 19.05B | |
| Average | 15.24x | 2.25x | 8.91x | 3.09% | 26.79B | |
| Weighted average by Cap. | 21.00x | 2.60x | 9.22x | 3.63% |
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
