|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.10 SEK | 0.00% |
|
+13.27% | -0.39% |
| 07-10 | The Stockholm stock market ended the week slightly lower, the OMXS30 index fell 0.3 percent | FW |
| 07-10 | Affarsvarlden sticks with a Buy on Bulten after the factory deal | FW |
Company Valuation: Bulten AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,952 | 1,249 | 1,679 | 1,526 | 1,079 | 1,072 | - | - |
| Change | - | -36.02% | 34.45% | -9.13% | -29.3% | -0.58% | - | - |
| Enterprise Value (EV) 1 | 2,610 | 1,879 | 3,019 | 1,526 | 1,800 | 1,637 | 1,418 | 1,175 |
| Change | - | -28.01% | 60.69% | -49.46% | 17.95% | -9.03% | -13.38% | -17.14% |
| P/E | 13.6x | 22.5x | 16.4x | 11.3x | -93.5x | 140x | 7.32x | 5.8x |
| PBR | 1.18x | 0.69x | 0.93x | - | 0.63x | 0.59x | 0.55x | 0.51x |
| PEG | - | -0.4x | 0.2x | 0.4x | 1x | -1x | 0x | 0.2x |
| Capitalization / Revenue | 0.52x | 0.28x | 0.29x | - | 0.21x | 0.35x | 0.34x | 0.33x |
| EV / Revenue | 0.7x | 0.42x | 0.52x | - | 0.36x | 0.54x | 0.45x | 0.36x |
| EV / EBITDA | 6.52x | 5.29x | 7.21x | - | 4.23x | 4.47x | 3.27x | 2.35x |
| EV / EBIT | 11.2x | - | - | - | 8.53x | 8.26x | 4.87x | 3.45x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.25 | 2.5 | 2.5 | - | - | - | 1 | 1.5 |
| Rate of return | 2.42% | 4.2% | 3.13% | - | - | - | 1.96% | 2.94% |
| EPS 2 | 6.85 | 2.65 | 4.89 | 6.45 | -0.55 | 0.3639 | 6.982 | 8.81 |
| Distribution rate | 32.8% | 94.3% | 51.1% | - | - | - | 14.3% | 17% |
| Net sales 1 | 3,730 | 4,474 | 5,757 | - | 5,045 | 3,036 | 3,157 | 3,283 |
| EBITDA 1 | 400 | 355 | 419 | - | 425 | 366.5 | 434 | 500.6 |
| EBIT 1 | 232 | - | - | - | 211 | 198.3 | 291.2 | 340.8 |
| Net income 1 | 143 | 55 | 103 | 135 | - | 93.34 | 144.1 | 190 |
| Net Debt 1 | 658 | 630 | 1,340 | - | 721 | 564.7 | 345.6 | 102.5 |
| Reference price 2 | 93.00 | 59.50 | 80.00 | 72.70 | 51.40 | 51.10 | 51.10 | 51.10 |
| Nbr of stocks (in thousands) | 20,988 | 20,988 | 20,988 | 20,988 | 20,988 | 20,988 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 4/4/25 | 2/16/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 140.43x | 0.54x | 4.47x | -.--% | 111M | |
| 22.5x | 1.52x | 11.73x | 1.67% | 47.78B | |
| 17.36x | 0.71x | 5.21x | 3.36% | 34.64B | |
| 11.97x | 0.64x | 5.33x | 3.8% | 31.93B | |
| 10.32x | 0.63x | 8.2x | 1.42% | 29.11B | |
| 12.88x | 2.33x | 8.18x | 4.53% | 18.93B | |
| 10.57x | 0.5x | 4.87x | 3.09% | 17.45B | |
| 12.19x | 1.06x | 6.05x | 4.12% | 16.61B | |
| 27.59x | 1.1x | 11.58x | 0.58% | 15.84B | |
| 29.17x | 2.7x | 16.06x | 1.05% | 13.83B | |
| Average | 29.50x | 1.17x | 8.17x | 2.36% | 22.62B | |
| Weighted average by Cap. | 17.00x | 1.15x | 8.38x | 2.61% |
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
- BULTEN Stock
- Valuation Bulten AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
