|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 149.70 SEK | -7.42% |
|
-5.79% | +31.89% |
Company Valuation: Boozt AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,039 | 7,917 | 9,003 | 8,168 | 6,934 | 8,810 | - | - |
| Change | - | -34.24% | 13.73% | -9.28% | -15.11% | 27.06% | - | - |
| Enterprise Value (EV) 1 | 11,436 | 7,248 | 7,963 | 7,872 | 6,277 | 8,603 | 8,302 | 7,882 |
| Change | - | -36.62% | 9.86% | -1.15% | -20.26% | 37.06% | -3.5% | -5.06% |
| P/E | 65.4x | 44.1x | 40x | 25.2x | 25.4x | 23x | 18.2x | 15.8x |
| PBR | 5.67x | 3.27x | 3.43x | 2.9x | 2.73x | 3.12x | 2.66x | 2.28x |
| PEG | - | -15.49x | 1.7x | 0.5x | -2.4x | 0.5x | 0.7x | 1x |
| Capitalization / Revenue | 2.07x | 1.17x | 1.16x | 0.99x | 0.84x | 0.97x | 0.9x | 0.85x |
| EV / Revenue | 1.97x | 1.07x | 1.03x | 0.95x | 0.76x | 0.95x | 0.85x | 0.76x |
| EV / EBITDA | 22.4x | 14.3x | 12.2x | 10.6x | 7.8x | 9.66x | 8.22x | 7.19x |
| EV / EBIT | 33.4x | 25.4x | 19.9x | 16.6x | 13.2x | 14.2x | 11.9x | 10x |
| EV / FCF | -31.3x | 80.4x | 1,991x | 656x | 7.21x | 69.1x | 15.3x | 12.4x |
| FCF Yield | -3.19% | 1.24% | 0.05% | 0.15% | 13.9% | 1.45% | 6.53% | 8.05% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.81 | 2.73 | 3.38 | 4.99 | 4.47 | 6.508 | 8.218 | 9.474 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,814 | 6,743 | 7,755 | 8,244 | 8,287 | 9,091 | 9,743 | 10,324 |
| EBITDA 1 | 509.5 | 508.1 | 652 | 746 | 805 | 890.3 | 1,010 | 1,096 |
| EBIT 1 | 342.5 | 285.6 | 400 | 473 | 474 | 606.5 | 698.8 | 788.1 |
| Net income 1 | 188.7 | 186.1 | 233 | 342 | 301 | 396.7 | 507.8 | 583 |
| Net Debt 1 | -602.9 | -668.4 | -1,040 | -296 | -657 | -206.9 | -508.2 | -927.9 |
| Reference price 2 | 183.80 | 120.30 | 135.30 | 125.90 | 113.50 | 149.70 | 149.70 | 149.70 |
| Nbr of stocks (in thousands) | 65,499 | 65,809 | 66,545 | 64,874 | 61,090 | 58,851 | - | - |
| Announcement Date | 2/10/22 | 2/10/23 | 2/8/24 | 2/7/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23x | 0.95x | 9.66x | -.--% | 926M | |
| 21.16x | 3.45x | 12.94x | -.--% | 2,833B | |
| 10.88x | 0.11x | 4.35x | 3.55% | 39.06B | |
| -33.91x | 0.67x | 37.52x | -.--% | 28.98B | |
| -1261.7x | 1.14x | 17.74x | 0.01% | 13.92B | |
| 25.66x | 3.57x | 12.3x | -.--% | 12.23B | |
| 195.77x | 7.41x | 81.16x | -.--% | 9.91B | |
| 23.21x | 2.89x | 9.77x | -.--% | 7.33B | |
| 24.57x | 2.3x | 14.62x | 2.02% | 5.75B | |
| -14.74x | 1.87x | 13.91x | -.--% | 2.76B | |
| Average | -98.61x | 2.44x | 21.40x | 0.56% | 295.39B | |
| Weighted average by Cap. | 15.02x | 3.37x | 13.31x | 0.05% |
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
- BOOZT Stock
- Valuation Boozt AB
Select your edition
All financial news and data tailored to specific country editions
