|
Market Closed -
London S.E.
12:07:39 2026-04-16 EDT
|
5-day change | 1st Jan Change | ||
| 268.40 SEK | +25.07% |
|
+22.14% | +43.02% |
| 09-18 | The Week's Best Articles: AI Is Pretty Nice. Proof: It's Letting us Live |  |
| 09-17 | BONESUPPORT SOLARIO Study Published In The New England Journal Of Medicine | CI |
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 | 13,765 | - | - |
| Change | - | 83.87% | 135.87% | 107.89% | -51.36% | 11.17% | - | - |
| Enterprise Value (EV) 1 | 2,638 | 4,989 | 12,076 | 25,226 | 12,015 | 13,222 | 12,910 | 12,418 |
| Change | - | 89.13% | 142.03% | 108.9% | -52.37% | 10.05% | -2.36% | -3.81% |
| P/E | -32.8x | -75.9x | 50.3x | 192x | 88.3x | 42.9x | 27.3x | 20.1x |
| PBR | 10.6x | 19.3x | 22.6x | 35x | 14.5x | 12.3x | 8.86x | 6.26x |
| 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 | 9.23x | 6.98x | 5.52x |
| EV / Revenue | 12.4x | 15.2x | 20.4x | 28.1x | 10.2x | 8.86x | 6.54x | 4.98x |
| EV / EBITDA | -32.7x | -77.3x | 867x | 146x | 50.2x | 30.7x | 19.3x | 13.8x |
| EV / EBIT | -32.7x | -77.3x | 867x | 152x | 51.9x | 32.5x | 20.1x | 13.5x |
| EV / FCF | -30.4x | -99.4x | -633x | 424x | 54.9x | 51.4x | 34.6x | 21.6x |
| FCF Yield | -3.29% | -1.01% | -0.16% | 0.24% | 1.82% | 1.94% | 2.89% | 4.62% |
| Dividend per Share 2 | - | - | - | - | - | 1.455 | 2.145 | 3 |
| Rate of return | - | - | - | - | - | 0.69% | 1.02% | 1.43% |
| EPS 2 | -1.34 | -1.06 | 3.74 | 2.01 | 2.13 | 4.905 | 7.69 | 10.46 |
| Distribution rate | - | - | - | - | - | 29.7% | 27.9% | 28.7% |
| 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 | 210.20 | 210.20 | 210.20 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.28x | 4.23x | 9.95x | 0.49% | 78.83B | |
| -18.86x | 28.3x | -18.37x | -.--% | 63.11B | |
| 20.79x | 4.42x | 13.68x | 2.38% | 60.48B | |
| 34.01x | 11.57x | 22.18x | -.--% | 46.75B | |
| 20.84x | 4.61x | 13.13x | 0.7% | 45.66B | |
| 35.73x | 3.57x | 13.39x | -.--% | 32.37B | |
| 56.95x | 3.64x | 28.22x | -.--% | 25.87B | |
| 63.18x | 6.76x | 40.46x | -.--% | 21.33B | |
| 23.37x | 5.01x | 13.06x | -.--% | 15.8B | |
| Average | 28.25x | 8.01x | 15.08x | 0.4% | 43.35B | |
| Weighted average by Cap. | 21.52x | 9.15x | 11.08x | 0.55% |
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
- 0RQO Stock
- Valuation Bonesupport Holding AB
Select your edition
All financial news and data tailored to specific country editions
