|
Market Closed -
Deutsche Boerse AG
09:25:02 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 0.2740 EUR | 0.00% |
|
-4.20% | -26.34% |
| 08-20 | Brilliant Future AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-27 | Brilliant Future Q1 EBIT loss SEK 3.3 mln | RE |
Company Valuation: Brilliant Future AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 99.78 | 48.78 | 71.72 | 68.96 | 61.52 |
| Change | - | -51.11% | 47.04% | -3.85% | -10.8% |
| Enterprise Value (EV) 1 | 82.46 | 46.81 | 49.36 | 50.88 | 47.13 |
| Change | - | -43.23% | 5.45% | 3.08% | -7.39% |
| P/E | -3.85x | -1.52x | -5.91x | -14.3x | -9.91x |
| PBR | 2.47x | 3.3x | 1.81x | 2.12x | 2.33x |
| PEG | -0x | -0.1x | 0.1x | 0.2x | -0.3x |
| Capitalization / Revenue | 1.01x | 0.61x | 0.81x | 0.81x | 0.72x |
| EV / Revenue | 0.83x | 0.59x | 0.55x | 0.59x | 0.55x |
| EV / EBITDA | -4.18x | -1.85x | -12.3x | 10.1x | 8.36x |
| EV / EBIT | -3.15x | -1.46x | -4.26x | -9.31x | -7.33x |
| EV / FCF | -2.69x | -3.58x | -6.06x | -16x | -25.9x |
| FCF Yield | -37.2% | -28% | -16.5% | -6.24% | -3.86% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | -3.51 | -4.34 | -0.88 | -0.35 | -0.45 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 98.88 | 79.56 | 89.03 | 85.56 | 85.92 |
| EBITDA 1 | -19.72 | -25.3 | -4.01 | 5.055 | 5.638 |
| EBIT 1 | -26.17 | -32.11 | -11.59 | -5.465 | -6.427 |
| Net income 1 | -25.92 | -32.52 | -11.18 | -4.779 | -6.139 |
| Net Debt 1 | -17.32 | -1.968 | -22.36 | -18.08 | -14.39 |
| Reference price 2 | 13.500 | 6.600 | 5.200 | 5.000 | 4.460 |
| Nbr of stocks (in thousands) | 7,391 | 7,391 | 13,793 | 13,793 | 13,793 |
| Announcement Date | 5/3/22 | 4/14/23 | 4/23/24 | 4/16/25 | 4/16/26 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.67x | 12.56x | 14.97x | -.--% | 103B | |
| 13.64x | 3.7x | 7.75x | -.--% | 98.95B | |
| 33.84x | 4.22x | 12.61x | -.--% | 46.72B | |
| 25.58x | 5.24x | 12.66x | -.--% | 45.34B | |
| 14.84x | 5.41x | 13.84x | 0.96% | 36.86B | |
| 15.26x | 5.91x | 12.07x | -.--% | 14.74B | |
| 20.22x | 1.99x | 11.44x | -.--% | 11.4B | |
| 26.71x | - | - | 3.64% | 10.59B | |
| 20.67x | 4.25x | 9.18x | -.--% | 7.93B | |
| Average | 21.16x | 5.41x | 11.81x | 0.51% | 41.74B | |
| Weighted average by Cap. | 20.15x | 6.68x | 11.95x | 0.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BRILL Stock
- 5ZQ Stock
- Valuation Brilliant Future AB
Select your edition
All financial news and data tailored to specific country editions
