|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 79.30 SEK | +0.25% |
|
+0.51% | -24.62% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Company Valuation: Duni AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,432 | 4,944 | 3,727 | - | - |
| Change | - | 11.56% | -24.62% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 5,109 | 5,116 | 4,981 |
| Change | - | 44.79% | -20.38% | 0.12% | -2.63% |
| P/E | 17.2x | 15.8x | 19.8x | 11.5x | 10.9x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.82x |
| Capitalization / Revenue | - | 0.64x | 0.49x | 0.47x | 0.46x |
| EV / Revenue | - | 0.84x | 0.67x | 0.65x | 0.61x |
| EV / EBITDA | - | 8.05x | 6.49x | 5.43x | 5.09x |
| EV / EBIT | - | 11.5x | 11.9x | 9.01x | 8.25x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.31% | 6.31% | 6.62% |
| EPS 2 | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Distribution rate | - | 75.3% | 125% | 72.7% | 72.1% |
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Net income | 257 | - | - | - | - |
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Reference price 2 | 94.30 | 105.20 | 79.30 | 79.30 | 79.30 |
| Nbr of stocks (in thousands) | 46,999 | 46,999 | 46,999 | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.76x | 0.67x | 6.49x | 6.31% | 394M | |
| 13.8x | 1.23x | 10.43x | 5.23% | 94.6B | |
| 9.81x | 0.51x | 5.14x | 5.66% | 27.36B | |
| 29.74x | 3.29x | 18.06x | 1.07% | 25.46B | |
| 48.32x | 3.74x | 32.84x | 0.68% | 11.52B | |
| 16.39x | 1.28x | 7.57x | 2.59% | 7.07B | |
| 15.47x | 1.33x | 12.3x | 5.49% | 4.84B | |
| 16.77x | 0.66x | 5.72x | 4.81% | 3.77B | |
| 30.26x | 2.34x | 14.53x | 1.31% | 3.34B | |
| 13.74x | 0.65x | 4.74x | 2.96% | 3.1B | |
| Average | 21.41x | 1.57x | 11.78x | 3.61% | 18.15B | |
| Weighted average by Cap. | 18.15x | 1.57x | 11.94x | 4.21% |
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
- DUNI Stock
- Valuation Duni AB
Select your edition
All financial news and data tailored to specific country editions
