Valuation Byggmax Group AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-23 EDT			5-day change	1st Jan Change
62.20 ^SEK	+1.14%		+15.19%	+13.30%

10-23	Building materials trade grows 6.9 percent in third quarter	FW
10-21	EFN: Consumer companies could be reporting season's winners	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,250	2,916	2,224	2,633	3,219	3,646	-	-
Change	-	-44.46%	-23.72%	18.4%	22.22%	13.3%	-	-
Enterprise Value (EV) ¹	7,395	5,767	4,955	5,099	5,228	5,383	5,171	4,924
Change	-	-22.01%	-14.08%	2.91%	2.51%	2.97%	-3.93%	-4.79%
P/E	8.8x	9.35x	86.2x	39.4x	16.9x	13.1x	11.8x	10.6x
PBR	2.38x	1.24x	0.94x	1.1x	1.28x	1.33x	1.26x	1.18x
PEG	-	-0.2x	-0.9x	0x	0x	0.3x	1x	0.9x
Capitalization / Revenue	0.69x	0.4x	0.36x	0.44x	0.52x	0.57x	0.54x	0.52x
EV / Revenue	0.97x	0.79x	0.81x	0.85x	0.85x	0.84x	0.77x	0.7x
EV / EBITDA	5.4x	5.44x	6.34x	5.98x	5.41x	5.32x	4.9x	4.48x
EV / EBIT	8.7x	12.8x	40.3x	28.8x	17.1x	13.5x	11.7x	10.1x
EV / FCF	12.2x	-	-	6.34x	6.95x	8.74x	8.69x	7.72x
FCF Yield	8.21%	-	-	15.8%	14.4%	11.4%	11.5%	13%
Dividend per Share ²	4	-	0.5	0.75	1.65	2.39	2.76	3
Rate of return	4.47%	-	1.32%	1.67%	3.01%	3.84%	4.44%	4.82%
EPS ²	10.18	5.32	0.44	1.14	3.25	4.735	5.27	5.885
Distribution rate	39.3%	-	114%	65.8%	50.8%	50.5%	52.4%	51%
Net sales ¹	7,645	7,260	6,113	5,986	6,133	6,376	6,723	6,988
EBITDA ¹	1,369	1,061	781	853	966	1,012	1,056	1,100
EBIT ¹	850	452	123	177	306	397.5	443	487.5
Net income ¹	621	313	26	67	191	279.5	309	345
Net Debt ¹	2,145	2,851	2,731	2,466	2,009	1,736	1,525	1,278
Reference price ²	89.55	49.74	37.94	44.92	54.90	62.20	62.20	62.20
Nbr of stocks (in thousands)	58,625	58,625	58,625	58,625	58,625	58,625	-	-
Announcement Date	1/26/22	1/31/23	1/31/24	1/31/25	1/30/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BYGGMAX GROUP AB	13.14x	0.84x	5.32x	3.84%	367M
THE HOME DEPOT, INC.	22.01x	2.16x	14.53x	2.95%	319B
LOWE'S COMPANIES, INC.	16.74x	1.59x	11.35x	2.48%	111B
KINGFISHER PLC	13.39x	0.58x	5.47x	3.62%	7.63B
FLOOR & DECOR HOLDINGS, INC.	21.9x	1.36x	11.87x	-.--%	5.09B
CLAS OHLSON AB	21.22x	2.15x	12.79x	2.56%	3.07B
MR D.I.Y. GROUP (M)	16.65x	2.06x	8.09x	7.08%	2.67B
HOME PRODUCT CENTER	13.67x	1.48x	8.37x	5.99%	2.42B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	12.85x	-	-	-	1.97B
Average	16.84x	1.53x	9.72x	3.57%	50.42B
Weighted average by Cap.	20.44x	1.98x	13.47x	2.85%