Valuation Byggmax Group AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-08-21 EDT			5-day change	1st Jan Change
52.00 ^SEK	+1.56%		+0.97%	-5.28%

08-06	Building materials sales rose 9.5 percent in the second quarter	FW
07-10	EFN sees Byggmax as a buy	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	3,049	-	-
Change	-	-44.46%	-23.72%	18.4%	22.22%	-5.28%	-	-
Enterprise Value (EV) ¹	7,395	5,767	4,955	5,099	5,228	4,859	4,655	4,443
Change	-	-22.01%	-14.08%	2.91%	2.51%	-7.05%	-4.2%	-4.55%
P/E	8.8x	9.35x	86.2x	39.4x	16.9x	12x	10.9x	9.79x
PBR	2.38x	1.24x	0.94x	1.1x	1.28x	1.13x	1.07x	1.01x
PEG	-	-0.2x	-0.9x	0x	0x	0.4x	1.19x	0.8x
Capitalization / Revenue	0.69x	0.4x	0.36x	0.44x	0.52x	0.49x	0.47x	0.46x
EV / Revenue	0.97x	0.79x	0.81x	0.85x	0.85x	0.78x	0.72x	0.66x
EV / EBITDA	5.4x	5.44x	6.34x	5.98x	5.41x	4.91x	4.54x	4.17x
EV / EBIT	8.7x	12.8x	40.3x	28.8x	17.1x	12.8x	11.3x	9.84x
EV / FCF	12.2x	-	-	6.34x	6.95x	8.42x	8.43x	7.62x
FCF Yield	8.21%	-	-	15.8%	14.4%	11.9%	11.9%	13.1%
Dividend per Share ²	4	-	0.5	0.75	1.65	2.155	2.455	2.68
Rate of return	4.47%	-	1.32%	1.67%	3.01%	4.14%	4.72%	5.15%
EPS ²	10.18	5.32	0.44	1.14	3.25	4.35	4.75	5.31
Distribution rate	39.3%	-	114%	65.8%	50.8%	49.5%	51.7%	50.5%
Net sales ¹	7,645	7,260	6,113	5,986	6,133	6,260	6,481	6,700
EBITDA ¹	1,369	1,061	781	853	966	990	1,024	1,064
EBIT ¹	850	452	123	177	306	378.5	412.5	451.5
Net income ¹	621	313	26	67	191	257.5	281.5	314
Net Debt ¹	2,145	2,851	2,731	2,466	2,009	1,810	1,606	1,394
Reference price ²	89.55	49.74	37.94	44.92	54.90	52.00	52.00	52.00
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	11.95x	0.78x	4.91x	4.14%	322M
THE HOME DEPOT, INC.	23.1x	2.26x	15.13x	2.79%	335B
LOWE'S COMPANIES, INC.	18.08x	1.69x	12.06x	2.31%	121B
KINGFISHER PLC	13.14x	0.55x	5.29x	3.89%	7.21B
MR D.I.Y. GROUP (M)	21.37x	2.67x	10.36x	5.51%	3.52B
CLAS OHLSON AB	20.26x	2.01x	12.12x	2.67%	2.94B
HOME PRODUCT CENTER	14.01x	1.51x	8.56x	5.81%	2.57B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.45x	-	-	-	2.05B
HORNBACH HOLDING AG & CO. KGAA	8.68x	0.39x	4.9x	3.08%	1.51B
Average	16.01x	1.48x	9.16x	3.77%	52.88B
Weighted average by Cap.	21.50x	2.08x	14.06x	2.72%