Valuation Bonesupport Holding AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-11 EDT			5-day change	1st Jan Change
218.20 ^SEK	-3.62%		-4.30%	+16.06%

09-11	Bonesupport AB and Stryker Australia Pty Ltd Announce Distributor Partnership in Australia and New Zealand	CI
09-11	Sweden's Bonesupport Holding Signs Distribution Deal in Australia, New Zealand	MT

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	14,289	-	-
Change	-	83.87%	135.87%	107.89%	-51.36%	15.41%	-	-
Enterprise Value (EV) ¹	2,638	4,989	12,076	25,226	12,015	13,746	13,434	12,942
Change	-	89.13%	142.03%	108.9%	-52.37%	14.41%	-2.27%	-3.66%
P/E	-32.8x	-75.9x	50.3x	192x	88.3x	45.5x	28.8x	21.1x
PBR	10.6x	19.3x	22.6x	35x	14.5x	12.8x	9.19x	6.5x
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	9.58x	7.24x	5.73x
EV / Revenue	12.4x	15.2x	20.4x	28.1x	10.2x	9.21x	6.81x	5.19x
EV / EBITDA	-32.7x	-77.3x	867x	146x	50.2x	32x	20.1x	14.3x
EV / EBIT	-32.7x	-77.3x	867x	152x	51.9x	33.8x	20.9x	14x
EV / FCF	-30.4x	-99.4x	-633x	424x	54.9x	53.5x	36x	22.5x
FCF Yield	-3.29%	-1.01%	-0.16%	0.24%	1.82%	1.87%	2.78%	4.44%
Dividend per Share ²	-	-	-	-	-	1.455	2.145	3
Rate of return	-	-	-	-	-	0.67%	0.98%	1.37%
EPS ²	-1.34	-1.06	3.74	2.01	2.13	4.795	7.587	10.33
Distribution rate	-	-	-	-	-	30.3%	28.3%	29%
Net sales ¹	212.9	328.8	591.1	898.7	1,175	1,492	1,973	2,495
EBITDA ¹	-80.67	-64.54	13.93	173.4	239.4	430.1	667.6	902.4
EBIT ¹	-80.67	-64.54	13.93	166.1	231.7	407.1	643.8	922
Net income ¹	-85.53	-68.17	245	133.8	142.2	318.4	503	685.5
Net Debt ¹	-185	-201.3	-167.4	-227	-366.3	-542.8	-855.3	-1,347
Reference price ²	44.00	80.45	188.20	386.80	188.00	218.20	218.20	218.20
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BONESUPPORT HOLDING AB	45.51x	9.21x	31.96x	0.67%	1.47B
REGENERON PHARMACEUTICALS, INC.	18.1x	4.19x	9.84x	0.5%	78.04B
MODERNA, INC.	-17.17x	25.62x	-16.63x	-.--%	57.48B
CSL LIMITED	19.65x	4.21x	13.08x	2.5%	57.4B
SAMSUNG BIOLOGICS CO.,LTD.	34.47x	11.73x	22.49x	-.--%	48.81B
UCB	20.54x	4.54x	12.95x	0.71%	45.5B
BIOGEN INC.	37.49x	3.54x	13.51x	-.--%	32.08B
INCYTE CORPORATION	54.21x	3.43x	26.59x	-.--%	24.62B
INNOVENT BIOLOGICS, INC.	62.21x	6.52x	39.5x	-.--%	20.77B
SWEDISH ORPHAN BIOVITRUM AB	22.98x	4.94x	12.86x	-.--%	15.75B
Average	29.80x	7.79x	16.61x	0.44%	38.19B
Weighted average by Cap.	22.07x	8.50x	11.54x	0.57%