|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 76.50 SEK | -1.80% |
|
+0.39% | -27.28% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Projected Income Statement: Duni AB
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| Change | - | - | -1.38% | 4.22% | 3% |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| Change | - | - | -1.18% | 19.6% | 3.96% |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Change | - | - | -23.6% | 32.73% | 6.28% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 430 | 271.8 | 456 | 489.8 |
| Change | - | - | -36.79% | 67.79% | 7.39% |
| Net income | 257 | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million
Estimates
Forecast Balance Sheet: Duni AB
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Change | - | - | -6.18% | 0.51% | -9.72% |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million
Estimates
Cash Flow Forecast: Duni AB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 71 | 64 | 110 | 150 | 198 | 193 |
| Change | - | -9.86% | 71.88% | 36.36% | 32% | -2.53% |
| Free Cash Flow (FCF) 1 | 340.6 | 14.38 | -148.2 | 980.4 | 155.8 | 377 |
| Change | - | -95.78% | -1,131.3% | 761.3% | -84.11% | 142.05% |
| Announcement Date | 3/31/21 | 4/13/22 | 4/20/23 | 4/18/24 | 4/15/25 | 4/23/26 |
1SEK in Million
Estimates
Forecast Financial Ratios: Duni AB
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | - | - | - | - | 10.37% | 10.39% | 11.93% | 12.04% |
| EBIT Margin (%) | - | - | - | - | - | 7.29% | 5.64% | 7.19% | 7.42% |
| EBT Margin (%) | - | - | - | - | - | 5.6% | 3.59% | 5.77% | 6.02% |
| Net margin (%) | - | - | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
| ROA | 0.91% | 2.12% | 3.14% | 5.7% | 4.67% | 3.98% | - | - | - |
| ROE | 0.11% | 2.88% | 6.26% | 11.47% | 6.76% | 7.86% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | 1.85x | 1.75x | 1.47x | 1.28x |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
| Cash flow per share 1 | - | - | - | - | - | 9.298 | 9.132 | 11.23 | 13.13 |
| Change | - | - | - | - | - | - | -1.79% | 22.96% | 16.91% |
| Dividend per Share 1 | - | - | - | - | - | 5 | 5 | 5 | 5.25 |
| Change | - | - | - | - | - | - | 0% | 0% | 5% |
| Book Value Per Share 1 | - | - | - | - | - | 72.43 | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | - | - | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Change | - | - | - | - | - | 21.17% | -39.57% | 71.31% | 6% |
| Nbr of stocks (in thousands) | - | - | - | - | 46,999 | 46,999 | 46,999 | 46,999 | 46,999 |
| Announcement Date | - | - | - | - | 2/11/25 | 2/6/26 | - | - | - |
1SEK
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 19.1x | 11.1x |
| PBR | - | - |
| EV / Sales | 0.66x | 0.63x |
| Yield | 6.54% | 6.54% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
76.50SEK
Average target price
95.00SEK
Spread / Average Target
+24.18%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- DUNI Stock
- Financials Duni AB
Select your edition
All financial news and data tailored to specific country editions
