Valuation Bong AB London S.E.

Stocks

Delayed London S.E. 11:59:21 2018-05-21 EDT			5-day change	1st Jan Change
1.160 ^SEK	+16.97%		+5.95%	+5.95%

07:17am	Bong Q2 EBITDA SEK 6 million	RE
06:54am	Bong reports lower revenue and operating profit (update)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	124.2	178.7	236.5	196.4	166.4	140.7
Change	-	43.88%	32.39%	-16.96%	-15.27%	-15.48%
Enterprise Value (EV) ¹	360	404.4	523	447.1	470.9	374.4
Change	-	12.34%	29.32%	-14.51%	5.32%	-20.49%
P/E	-1.9x	42.3x	5.36x	-41.6x	-13.1x	-4.76x
PBR	0.3x	0.4x	0.41x	0.35x	0.29x	0.27x
PEG	-	-0x	0x	0x	-0x	-0x
Capitalization / Revenue	0.07x	0.1x	0.11x	0.09x	0.09x	0.08x
EV / Revenue	0.2x	0.22x	0.24x	0.21x	0.25x	0.21x
EV / EBITDA	14.9x	6.39x	4.52x	7.17x	8.94x	9.83x
EV / EBIT	-32.6x	11.2x	5.74x	13.1x	17.1x	29.8x
EV / FCF	9.28x	11.1x	9.32x	7.67x	17.7x	3.97x
FCF Yield	10.8%	9.02%	10.7%	13%	5.66%	25.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.31	0.02	0.2089	-0.0224	-0.06	-0.14
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,843	1,804	2,165	2,088	1,914	1,809
EBITDA ¹	24.2	63.3	115.8	62.35	52.69	38.1
EBIT ¹	-11.04	36.25	91.14	34.04	27.48	12.56
Net income ¹	-65.13	4.444	44.12	-4.723	-12.06	-29.2
Net Debt ¹	235.8	225.8	286.5	250.7	304.5	233.7
Reference price ²	0.5880	0.8460	1.1200	0.9300	0.7880	0.6660
Nbr of stocks (in thousands)	211,205	211,205	211,205	211,205	211,205	211,205
Announcement Date	4/21/21	4/20/22	4/19/23	4/24/24	4/23/25	4/22/26

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.($)
SHANDONG SUNPAPER CO., LTD.	10.76x	1.4x	8.62x	1.87%	5.77B
SYLVAMO CORPORATION	22.49x	0.69x	7.07x	4.88%	1.47B
SHANYING INTERNATIONAL HOLDINGS CO.,LTD	16.75x	-	-	-	1.24B
NIPPON PAPER INDUSTRIES CO., LTD.	18.54x	0.67x	9.42x	1.1%	988M
Average	17.14x	0.92x	8.37x	2.62%	2.37B
Weighted average by Cap.	14.17x	1.19x	8.44x	2.32%