Valuation Byggmax Group AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-18 EDT			5-day change	1st Jan Change
52.60 ^SEK	-2.95%		-0.19%	-4.19%

09-17	Byggmax to open new store in Tyresö in 2027	FW
09-07	Strand Småbolagsfond rose 3.58 percent in August, strong trend in the stock market	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	3,084	-	-
Change	-	-44.46%	-23.72%	18.4%	22.22%	-4.19%	-	-
Enterprise Value (EV) ¹	7,395	5,767	4,955	5,099	5,228	4,894	4,690	4,478
Change	-	-22.01%	-14.08%	2.91%	2.51%	-6.38%	-4.17%	-4.52%
P/E	8.8x	9.35x	86.2x	39.4x	16.9x	12.1x	11.1x	9.91x
PBR	2.38x	1.24x	0.94x	1.1x	1.28x	1.14x	1.08x	1.02x
PEG	-	-0.2x	-0.9x	0x	0x	0.4x	1.21x	0.8x
Capitalization / Revenue	0.69x	0.4x	0.36x	0.44x	0.52x	0.49x	0.48x	0.46x
EV / Revenue	0.97x	0.79x	0.81x	0.85x	0.85x	0.78x	0.72x	0.67x
EV / EBITDA	5.4x	5.44x	6.34x	5.98x	5.41x	4.94x	4.58x	4.21x
EV / EBIT	8.7x	12.8x	40.3x	28.8x	17.1x	12.9x	11.4x	9.92x
EV / FCF	12.2x	-	-	6.34x	6.95x	8.48x	8.49x	7.68x
FCF Yield	8.21%	-	-	15.8%	14.4%	11.8%	11.8%	13%
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%	4.1%	4.67%	5.1%
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	52.60	52.60	52.60
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	12.46x	0.8x	5.04x	3.98%	324M
THE HOME DEPOT, INC.	20.81x	2.07x	13.87x	3.12%	302B
LOWE'S COMPANIES, INC.	16.3x	1.56x	11.13x	2.54%	109B
KINGFISHER PLC	12.56x	0.53x	5.13x	4.05%	6.8B
MR D.I.Y. GROUP (M)	18.47x	2.27x	8.9x	6.27%	2.96B
CLAS OHLSON AB	18.61x	1.88x	11.18x	2.91%	2.71B
HOME PRODUCT CENTER	13.47x	1.46x	8.29x	6.05%	2.43B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.45x	-	-	-	2.06B
HORNBACH HOLDING AG & CO. KGAA	9.05x	0.4x	4.98x	2.98%	1.53B
Average	15.02x	1.37x	8.57x	3.99%	47.73B
Weighted average by Cap.	19.38x	1.90x	12.91x	3.02%