|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 148.40 SEK | +2.06% |
|
-4.32% | +30.75% |
| 09-04 | Chelonia Select rose 0.61 percent in August, added Verisure | FW |
| 09-01 | Simplicity Småbolag Sverige rose 2.1% in August, strong performance from Ambea and Avarda Bank | FW |
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 | 8,911 | - | - |
| Change | - | -34.24% | 13.73% | -9.28% | -15.11% | 28.52% | - | - |
| Enterprise Value (EV) 1 | 11,436 | 7,248 | 7,963 | 7,872 | 6,277 | 8,711 | 8,476 | 8,080 |
| Change | - | -36.62% | 9.86% | -1.15% | -20.26% | 38.78% | -2.69% | -4.67% |
| P/E | 65.4x | 44.1x | 40x | 25.2x | 25.4x | 23.8x | 18x | 15.6x |
| PBR | 5.67x | 3.27x | 3.43x | 2.9x | 2.73x | 3.11x | 2.66x | 2.27x |
| PEG | - | -15.49x | 1.7x | 0.5x | -2.4x | 0.6x | 0.6x | 1x |
| Capitalization / Revenue | 2.07x | 1.17x | 1.16x | 0.99x | 0.84x | 0.98x | 0.91x | 0.86x |
| EV / Revenue | 1.97x | 1.07x | 1.03x | 0.95x | 0.76x | 0.96x | 0.87x | 0.78x |
| EV / EBITDA | 22.4x | 14.3x | 12.2x | 10.6x | 7.8x | 9.64x | 8.31x | 7.32x |
| EV / EBIT | 33.4x | 25.4x | 19.9x | 16.6x | 13.2x | 14.5x | 12.1x | 10.2x |
| EV / FCF | -31.3x | 80.4x | 1,991x | 656x | 7.21x | 74.6x | 15.6x | 12.7x |
| FCF Yield | -3.19% | 1.24% | 0.05% | 0.15% | 13.9% | 1.34% | 6.4% | 7.86% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.81 | 2.73 | 3.38 | 4.99 | 4.47 | 6.228 | 8.233 | 9.512 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,814 | 6,743 | 7,755 | 8,244 | 8,287 | 9,087 | 9,758 | 10,341 |
| EBITDA 1 | 509.5 | 508.1 | 652 | 746 | 805 | 903.5 | 1,020 | 1,103 |
| EBIT 1 | 342.5 | 285.6 | 400 | 473 | 474 | 602.4 | 698.5 | 789 |
| Net income 1 | 188.7 | 186.1 | 233 | 342 | 301 | 392.8 | 507.7 | 583 |
| Net Debt 1 | -602.9 | -668.4 | -1,040 | -296 | -657 | -200.5 | -434.9 | -831.1 |
| Reference price 2 | 183.80 | 120.30 | 135.30 | 125.90 | 113.50 | 148.40 | 148.40 | 148.40 |
| Nbr of stocks (in thousands) | 65,499 | 65,809 | 66,545 | 64,874 | 61,090 | 60,048 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.83x | 0.96x | 9.64x | -.--% | 920M | |
| 19.92x | 3.37x | 12.87x | -.--% | 2,770B | |
| 9.95x | 0.09x | 3.68x | 3.85% | 36.37B | |
| -30x | 0.63x | 35.93x | -.--% | 27.18B | |
| -1280.3x | 1.11x | 17.25x | 0.01% | 13.5B | |
| 24.64x | 3.48x | 11.86x | -.--% | 11.81B | |
| 199.92x | 7.71x | 84.18x | -.--% | 10.33B | |
| 21.53x | 2.66x | 9x | -.--% | 6.68B | |
| 25.18x | 2.36x | 14.99x | 1.97% | 6.1B | |
| Average | -109.48x | 2.49x | 22.16x | 0.65% | 320.29B | |
| Weighted average by Cap. | 13.91x | 3.30x | 13.24x | 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
