|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.20 SEK | +1.03% |
|
+3.44% | -25.67% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Company Valuation: Duni AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,432 | 4,944 | 3,638 | - | - |
| Change | - | 11.56% | -26.43% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 5,020 | 5,026 | 4,892 |
| Change | - | 44.79% | -21.77% | 0.13% | -2.68% |
| P/E | 17.2x | 15.8x | 19.3x | 11.3x | 10.6x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.77x |
| Capitalization / Revenue | - | 0.64x | 0.48x | 0.46x | 0.45x |
| EV / Revenue | - | 0.84x | 0.66x | 0.64x | 0.6x |
| EV / EBITDA | - | 8.05x | 6.37x | 5.34x | 5x |
| EV / EBIT | - | 11.5x | 11.7x | 8.85x | 8.11x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.46% | 6.46% | 6.78% |
| EPS 2 | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Distribution rate | - | 75.3% | 125% | 72.7% | 72.1% |
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Net income | 257 | - | - | - | - |
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Reference price 2 | 94.30 | 105.20 | 77.40 | 77.40 | 77.40 |
| Nbr of stocks (in thousands) | 46,999 | 46,999 | 46,999 | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.29x | 0.66x | 6.37x | 6.46% | 374M | |
| 14.24x | 1.27x | 10.82x | 5.06% | 96.86B | |
| 10.8x | 0.56x | 5.66x | 5.14% | 29.6B | |
| 27.82x | 3.03x | 16.85x | 1.12% | 22.53B | |
| 56.62x | 4.01x | 39.58x | - | 10.76B | |
| 16.68x | 1.25x | 7.66x | 2.53% | 6.7B | |
| 16.08x | 1.39x | 12.88x | 5.26% | 5.02B | |
| 16.99x | 0.66x | 5.74x | 4.75% | 3.72B | |
| 34.89x | 2.62x | 17.08x | 1.16% | 3.29B | |
| 14.6x | 0.72x | 5.43x | 2.8% | 3.19B | |
| Average | 22.80x | 1.62x | 12.81x | 3.81% | 18.2B | |
| Weighted average by Cap. | 18.45x | 1.54x | 12.28x | 4.34% |
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
