|
Real-time Estimate
Cboe Europe
09:13:52 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 231.70 SEK | +4.09% |
|
+1.85% | +23.09% |
| 10-01 | SEB raises price target for Bonesupport to SEK 290 (285), reiterates buy | FW |
| 09-29 | Aggregate short positions on the Stockholm Stock Exchange as of September 29 | FW |
Company Valuation: Bonesupport Holding AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,823 | 5,191 | 12,243 | 25,453 | 12,382 | 14,577 | - | - |
| Change | - | 83.87% | 135.87% | 107.89% | -51.36% | 17.73% | - | - |
| Enterprise Value (EV) 1 | 2,638 | 4,989 | 12,076 | 25,226 | 12,015 | 14,034 | 13,721 | 13,230 |
| Change | - | 89.13% | 142.03% | 108.9% | -52.37% | 16.8% | -2.23% | -3.58% |
| P/E | -32.8x | -75.9x | 50.3x | 192x | 88.3x | 45.3x | 28.9x | 21.3x |
| PBR | 10.6x | 19.3x | 22.6x | 35x | 14.5x | 13.1x | 9.37x | 6.63x |
| PEG | - | 3.6x | -0x | -4.2x | 14.79x | 0x | 0.5x | 0.6x |
| Capitalization / Revenue | 13.3x | 15.8x | 20.7x | 28.3x | 10.5x | 9.76x | 7.38x | 5.84x |
| EV / Revenue | 12.4x | 15.2x | 20.4x | 28.1x | 10.2x | 9.4x | 6.94x | 5.3x |
| EV / EBITDA | -32.7x | -77.3x | 867x | 146x | 50.2x | 32.6x | 20.5x | 14.7x |
| EV / EBIT | -32.7x | -77.3x | 867x | 152x | 51.9x | 34.4x | 21.3x | 14.3x |
| EV / FCF | -30.4x | -99.4x | -633x | 424x | 54.9x | 54.6x | 36.7x | 23x |
| FCF Yield | -3.29% | -1.01% | -0.16% | 0.24% | 1.82% | 1.83% | 2.72% | 4.34% |
| Dividend per Share 2 | - | - | - | - | - | 1.46 | 2.155 | 3 |
| Rate of return | - | - | - | - | - | 0.66% | 0.97% | 1.35% |
| EPS 2 | -1.34 | -1.06 | 3.74 | 2.01 | 2.13 | 4.91 | 7.702 | 10.46 |
| Distribution rate | - | - | - | - | - | 29.7% | 28% | 28.7% |
| Net sales 1 | 212.9 | 328.8 | 591.1 | 898.7 | 1,175 | 1,493 | 1,976 | 2,497 |
| EBITDA 1 | -80.67 | -64.54 | 13.93 | 173.4 | 239.4 | 430.4 | 668.6 | 902.4 |
| EBIT 1 | -80.67 | -64.54 | 13.93 | 166.1 | 231.7 | 407.4 | 644.8 | 922 |
| Net income 1 | -85.53 | -68.17 | 245 | 133.8 | 142.2 | 318.8 | 503.6 | 685.5 |
| Net Debt 1 | -185 | -201.3 | -167.4 | -227 | -366.3 | -543 | -855.7 | -1,347 |
| Reference price 2 | 44.00 | 80.45 | 188.20 | 386.80 | 188.00 | 222.60 | 222.60 | 222.60 |
| Nbr of stocks (in thousands) | 64,162 | 64,521 | 65,056 | 65,805 | 65,859 | 65,486 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/15/24 | 2/25/25 | 2/24/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.34x | 9.4x | 32.6x | 0.66% | 1.45B | |
| 32.45x | 11.78x | 23.93x | 0.61% | 1,019B | |
| 28.48x | 6.32x | 17.74x | 2.09% | 617B | |
| 33.26x | 7.78x | 16.08x | 2.64% | 464B | |
| 104.98x | 5.87x | 24.89x | 2.36% | 356B | |
| 18.81x | 4.58x | 11.36x | 2.9% | 333B | |
| 19.83x | 5.17x | 12.78x | 3.09% | 267B | |
| 20.02x | 4.17x | 11.86x | 2.13% | 244B | |
| 25.46x | 6.66x | 11.86x | 2.5% | 218B | |
| -43.78x | 6.39x | 24.97x | 2.27% | 179B | |
| Average | 28.48x | 6.81x | 18.81x | 2.12% | 369.86B | |
| Weighted average by Cap. | 31.81x | 7.61x | 18.62x | 1.96% |
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
- BONEX Stock
- Valuation Bonesupport Holding AB
Select your edition
All financial news and data tailored to specific country editions
