|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 187.90 SEK | -0.05% |
|
-0.32% | +27.79% |
| 05-31 | Taiwan fans seek divine help to secure K-pop band BTS concert seats | RE |
| 05-27 | BTS CEO sees revenue growth and margin expansion in 2026 | FW |
Company Valuation: BTS Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,793 | 5,638 | 5,741 | 5,101 | 2,847 | 3,646 | - | - |
| Change | - | -27.66% | 1.84% | -11.15% | -44.18% | 28.06% | - | - |
| Enterprise Value (EV) 1 | 7,340 | 5,061 | 5,209 | 4,819 | 2,801 | 3,516 | 3,411 | 3,289 |
| Change | - | -31.05% | 2.93% | -7.48% | -41.87% | 25.51% | -2.99% | -3.58% |
| P/E | 36.3x | 28.4x | 26.7x | 13.2x | 21.3x | 20.7x | 17x | 14.9x |
| PBR | 7.94x | 4.64x | 4.41x | 3.06x | 1.97x | 2.45x | 2.27x | 2.1x |
| PEG | - | -3.63x | 3.25x | 0.2x | -0.3x | 0.7x | 0.8x | 1x |
| Capitalization / Revenue | 4.07x | 2.23x | 2.14x | 1.82x | 1.05x | 1.35x | 1.25x | 1.16x |
| EV / Revenue | 3.83x | 2x | 1.94x | 1.72x | 1.04x | 1.3x | 1.17x | 1.04x |
| EV / EBITDA | 20.4x | 12.1x | 12.3x | 11x | 8.16x | 8.65x | 7.42x | 6.46x |
| EV / EBIT | 28.7x | 16.7x | 18.1x | 16.2x | 14x | 13.2x | 10.8x | 9.11x |
| EV / FCF | 56.4x | 28.4x | 86.4x | 24.4x | 18.1x | 21.4x | 14.3x | 12.1x |
| FCF Yield | 1.77% | 3.52% | 1.16% | 4.1% | 5.51% | 4.68% | 7.01% | 8.27% |
| Dividend per Share 2 | 4.8 | 5.4 | 5.7 | 6.1 | 4.4 | 4.923 | 5.913 | 6.74 |
| Rate of return | 1.19% | 1.86% | 1.93% | 2.32% | 3% | 2.62% | 3.15% | 3.59% |
| EPS 2 | 11.11 | 10.24 | 11.08 | 19.95 | 6.89 | 9.063 | 11.03 | 12.65 |
| Distribution rate | 43.2% | 52.7% | 51.4% | 30.6% | 63.9% | 54.3% | 53.6% | 53.3% |
| Net sales 1 | 1,917 | 2,530 | 2,683 | 2,802 | 2,703 | 2,696 | 2,913 | 3,150 |
| EBITDA 1 | 359.5 | 419.9 | 421.9 | 439 | 343.2 | 406.7 | 460 | 509.3 |
| EBIT 1 | 256 | 303.3 | 288 | 298 | 200 | 266.3 | 316.7 | 361 |
| Net income 1 | 214.7 | 198 | 214.8 | 387 | 133.6 | 176 | 214 | 245.7 |
| Net Debt 1 | -453.2 | -577.1 | -532.3 | -282 | -46.14 | -130.5 | -235.5 | -357.5 |
| Reference price 2 | 403.00 | 291.00 | 296.00 | 263.00 | 146.80 | 188.00 | 188.00 | 188.00 |
| Nbr of stocks (in thousands) | 19,338 | 19,374 | 19,397 | 19,397 | 19,397 | 19,396 | - | - |
| Announcement Date | 2/23/22 | 2/24/23 | 2/22/24 | 2/26/25 | 2/20/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.74x | 1.3x | 8.65x | 2.62% | 384M | |
| 41.8x | - | - | - | 1.54B | |
| 34.58x | 5.54x | 18.89x | -.--% | 1.98B | |
| 50.29x | - | - | - | 1.25B | |
| 8.56x | 1.04x | 2.65x | 8.12% | 1.23B | |
| 17.08x | - | - | 5.17% | 1B | |
| Average | 28.84x | 2.63x | 10.06x | 3.98% | 1.23B | |
| Weighted average by Cap. | 31.32x | 3.55x | 12.26x | 3.51% |
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
- BTS B Stock
- Valuation BTS Group AB
Select your edition
All financial news and data tailored to specific country editions
