|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 77.00 SEK | +1.85% |
|
0.00% | -26.81% |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
| 07-14 | Duni AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
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 | 3,619 | - | - |
| Change | - | 11.56% | -26.81% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 5,001 | 5,008 | 4,873 |
| Change | - | 44.79% | -22.07% | 0.13% | -2.69% |
| P/E | 17.2x | 15.8x | 19.2x | 11.2x | 10.6x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.77x |
| Capitalization / Revenue | - | 0.64x | 0.48x | 0.46x | 0.44x |
| EV / Revenue | - | 0.84x | 0.66x | 0.63x | 0.6x |
| EV / EBITDA | - | 8.05x | 6.35x | 5.32x | 4.98x |
| EV / EBIT | - | 11.5x | 11.7x | 8.82x | 8.07x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.49% | 6.49% | 6.82% |
| 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 | 77.00 | 77.00 | 77.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.19x | 0.66x | 6.35x | 6.49% | 373M | |
| 13.83x | 1.23x | 10.52x | 5.22% | 94B | |
| 10.23x | 0.53x | 5.32x | 5.43% | 28.06B | |
| 25.96x | 2.83x | 15.73x | 1.2% | 21.03B | |
| 56.96x | 4.03x | 39.82x | - | 10.76B | |
| 16.34x | 1.22x | 7.48x | 2.58% | 6.57B | |
| 16.69x | 1.43x | 11.7x | 5.84% | 5.04B | |
| 17.47x | 0.62x | 5.47x | 5.37% | 3.29B | |
| 31.54x | 2.37x | 15.47x | 1.29% | 3B | |
| 13.74x | 0.66x | 4.97x | 2.98% | 3B | |
| Average | 22.20x | 1.56x | 12.28x | 4.04% | 17.51B | |
| Weighted average by Cap. | 17.92x | 1.49x | 11.92x | 4.55% |
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
