|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.30 SEK | +16.86% |
|
+13.87% | -0.19% |
| 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 | 1,077 | - | - |
| Change | - | -36.02% | 34.45% | -9.13% | -29.3% | -0.19% | - | - |
| Enterprise Value (EV) 1 | 2,610 | 1,879 | 3,019 | 1,526 | 1,800 | 1,599 | 1,416 | 1,215 |
| Change | - | -28.01% | 60.69% | -49.46% | 17.95% | -11.16% | -11.45% | -14.17% |
| P/E | 13.6x | 22.5x | 16.4x | 11.3x | -93.5x | 11.5x | 7.46x | 5.66x |
| PBR | 1.18x | 0.69x | 0.93x | - | 0.63x | 0.59x | 0.55x | 0.51x |
| PEG | - | -0.4x | 0.2x | 0.4x | 1x | -0x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.52x | 0.28x | 0.29x | - | 0.21x | 0.22x | 0.21x | 0.2x |
| EV / Revenue | 0.7x | 0.42x | 0.52x | - | 0.36x | 0.32x | 0.27x | 0.23x |
| EV / EBITDA | 6.52x | 5.29x | 7.21x | - | 4.23x | 3.58x | 2.84x | 2.25x |
| EV / EBIT | 11.2x | - | - | - | 8.53x | 6.38x | 4.42x | 3.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.25 | 2.5 | 2.5 | - | - | 1 | 1.5 | 2 |
| Rate of return | 2.42% | 4.2% | 3.13% | - | - | 1.95% | 2.92% | 3.9% |
| EPS 2 | 6.85 | 2.65 | 4.89 | 6.45 | -0.55 | 4.451 | 6.873 | 9.062 |
| Distribution rate | 32.8% | 94.3% | 51.1% | - | - | 22.5% | 21.8% | 22.1% |
| Net sales 1 | 3,730 | 4,474 | 5,757 | - | 5,045 | 4,977 | 5,151 | 5,357 |
| EBITDA 1 | 400 | 355 | 419 | - | 425 | 446.5 | 497.8 | 539.5 |
| EBIT 1 | 232 | - | - | - | 211 | 250.5 | 320.5 | 379.7 |
| Net income 1 | 143 | 55 | 103 | 135 | - | 93.34 | 144.1 | 190 |
| Net Debt 1 | 658 | 630 | 1,340 | - | 721 | 522.2 | 339.2 | 138.6 |
| Reference price 2 | 93.00 | 59.50 | 80.00 | 72.70 | 51.40 | 51.30 | 51.30 | 51.30 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.52x | 0.32x | 3.58x | 1.95% | 112M | |
| 23.37x | 1.57x | 12.17x | 1.61% | 49.87B | |
| 17.79x | 0.74x | 5.44x | 3.28% | 35.81B | |
| 12.02x | 0.64x | 5.35x | 3.79% | 32.22B | |
| 10.33x | 0.63x | 8.21x | 1.43% | 28.98B | |
| 12.79x | 2.32x | 8.16x | 4.57% | 18.96B | |
| 10.62x | 0.5x | 4.89x | 3.08% | 17.53B | |
| 12.19x | 1.06x | 6.05x | 4.12% | 16.66B | |
| 27.48x | 1.1x | 11.53x | 0.59% | 15.81B | |
| 31.01x | 2.87x | 17.09x | 0.99% | 14.7B | |
| Average | 16.91x | 1.17x | 8.25x | 2.54% | 23.07B | |
| Weighted average by Cap. | 17.40x | 1.19x | 8.61x | 2.58% |
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
