Company Valuation: Boule Diagnostics AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 947.5 586.4 435.7 348.7 190.7 47.57 - -
Change - -38.11% -25.7% -19.96% -45.32% -75.05% - -
Enterprise Value (EV) 1 1,014 594.6 495.9 521 394.8 244.1 232.1 213.6
Change - -41.37% -16.6% 5.06% -24.23% -38.16% -4.93% -7.98%
P/E 41.7x 33.6x 17.5x -1.56x -49.1x -4.87x 5.53x 2.79x
PBR 3.2x 1.27x 0.92x 1.29x 1.14x 0.27x 0.26x 0.24x
PEG - -0.5x 0.4x 0x 0.5x -0x -0x 0x
Capitalization / Revenue 2.05x 1.07x 0.76x 0.62x 0.39x 0.1x 0.1x 0.09x
EV / Revenue 2.19x 1.08x 0.87x 0.93x 0.81x 0.54x 0.48x 0.42x
EV / EBITDA 14.9x 10.6x 7.76x -2.23x 9.77x 9.09x 5.14x 3.82x
EV / EBIT 28.2x 20.5x 12.6x -2.02x 19x 30.3x 8.98x 5.89x
EV / FCF -76.8x -6.88x -15.8x -13.3x -146x 11.5x 9.67x 7.05x
FCF Yield -1.3% -14.5% -6.31% -7.54% -0.68% 8.68% 10.3% 14.2%
Dividend per Share 2 0.55 - - - - - - 0.2
Rate of return 1.13% - - - - - - 16.3%
EPS 2 1.17 0.45 0.64 -5.75 -0.1 -0.2517 0.2214 0.4384
Distribution rate 47% - - - - - - 45.6%
Net sales 1 463.3 548.1 571.3 558.5 489.7 453.1 483.3 512.6
EBITDA 1 68.1 56.1 63.9 -233.3 40.4 26.85 45.17 55.95
EBIT 1 36 29 39.3 -257.4 20.8 8.05 25.86 36.23
Net income 1 23.3 12.7 25 -223.3 -3.8 -9.773 8.596 17.03
Net Debt 1 66.6 8.2 60.2 172.3 204.1 196.5 184.5 166
Reference price 2 48.800 15.100 11.220 8.980 4.910 1.225 1.225 1.225
Nbr of stocks (in thousands) 19,417 38,833 38,833 38,833 38,833 38,833 - -
Announcement Date 2/3/22 2/2/23 2/6/24 2/10/25 2/11/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.87x0.54x9.09x-.--% 4.79M
34.53x5.85x22.47x0.28% 249B
36.99x6.96x21.81x0.63% 162B
51.68x12.65x27.12x-.--% 157B
17.34x3.44x11.18x-.--% 66.22B
49.46x12.26x27.02x-.--% 52.3B
20.5x2.46x12.41x2.46% 52.18B
35.31x7.06x22.39x-.--% 51.34B
33.72x6.68x22.73x0.59% 48.79B
79.42x7.56x22.95x-.--% 44.57B
Average 35.41x 6.55x 19.92x 0.4% 88.35B
Weighted average by Cap. 39.06x 7.46x 22.04x 0.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boule Diagnostics AB

Historical PBR trend

Valuation ratios - PBR - Boule Diagnostics AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boule Diagnostics AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boule Diagnostics AB


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boule Diagnostics AB
  1. Stock Market
  2. Stocks
  3. BOUL Stock
  4. Valuation Boule Diagnostics AB