|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 76.20 SEK | +0.40% |
|
-3.42% | -27.57% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Company Valuation: Duni AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,432 | 4,944 | 3,581 | - | - |
| Change | - | 11.56% | -27.57% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 4,964 | 4,970 | 4,835 |
| Change | - | 44.79% | -22.65% | 0.13% | -2.71% |
| P/E | 17.2x | 15.8x | 19x | 11.1x | 10.5x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.75x |
| Capitalization / Revenue | - | 0.64x | 0.47x | 0.45x | 0.44x |
| EV / Revenue | - | 0.84x | 0.65x | 0.63x | 0.59x |
| EV / EBITDA | - | 8.05x | 6.3x | 5.28x | 4.94x |
| EV / EBIT | - | 11.5x | 11.6x | 8.75x | 8.01x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.56% | 6.56% | 6.89% |
| EPS 2 | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Distribution rate | - | 75.3% | 125% | 72.7% | 72.1% |
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Net income | 257 | - | - | - | - |
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Reference price 2 | 94.30 | 105.20 | 76.20 | 76.20 | 76.20 |
| Nbr of stocks (in thousands) | 46,999 | 46,999 | 46,999 | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.99x | 0.65x | 6.3x | 6.56% | 370M | |
| 14.11x | 1.37x | 11.08x | 5.2% | 104B | |
| 10.12x | 0.53x | 5.31x | 5.65% | 27.25B | |
| 26.46x | 2.91x | 16x | 1.21% | 22.65B | |
| 48.72x | 3.78x | 33.12x | 0.68% | 11.63B | |
| 15.96x | 1.23x | 7.23x | 2.61% | 6.79B | |
| 14.68x | 1.24x | 10.88x | 6.01% | 4.56B | |
| 16.16x | 0.64x | 5.6x | 4.99% | 3.61B | |
| 28.84x | 2.23x | 13.81x | 1.38% | 3.18B | |
| 13.24x | 0.62x | 4.7x | 3.09% | 3.09B | |
| Average | 20.73x | 1.52x | 11.40x | 3.74% | 18.71B | |
| Weighted average by Cap. | 17.54x | 1.56x | 11.89x | 4.33% |
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
