|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 74.60 SEK | -0.40% |
|
-1.06% | -29.09% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Company Valuation: Duni AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,432 | 4,944 | 3,506 | - | - |
| Change | - | 11.56% | -29.09% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 4,888 | 4,895 | 4,760 |
| Change | - | 44.79% | -23.83% | 0.13% | -2.75% |
| P/E | 17.2x | 15.8x | 18.6x | 10.9x | 10.2x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.7x |
| Capitalization / Revenue | - | 0.64x | 0.46x | 0.44x | 0.43x |
| EV / Revenue | - | 0.84x | 0.64x | 0.62x | 0.59x |
| EV / EBITDA | - | 8.05x | 6.21x | 5.2x | 4.86x |
| EV / EBIT | - | 11.5x | 11.4x | 8.62x | 7.89x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.7% | 6.7% | 7.04% |
| EPS 2 | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Distribution rate | - | 75.3% | 125% | 72.7% | 72.1% |
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Net income | 257 | - | - | - | - |
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Reference price 2 | 94.30 | 105.20 | 74.60 | 74.60 | 74.60 |
| Nbr of stocks (in thousands) | 46,999 | 46,999 | 46,999 | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.59x | 0.64x | 6.21x | 6.7% | 349M | |
| 13.14x | 1.27x | 10.23x | 5.59% | 96.55B | |
| 7.65x | 1.14x | 5.34x | 7.44% | 31.89B | |
| 9.91x | 0.52x | 5.21x | 5.81% | 26.53B | |
| 30.04x | 3.32x | 18.25x | 1.06% | 25.72B | |
| 51.19x | 3.98x | 34.85x | 0.66% | 12.16B | |
| 23.97x | 4.53x | 15.74x | 3.05% | 7.35B | |
| 15.94x | 1.23x | 7.22x | 2.62% | 6.57B | |
| 10.29x | 1.68x | 6.66x | 3.35% | 5.29B | |
| 12.09x | 0.28x | 4.77x | 4.48% | 4.95B | |
| Average | 19.28x | 1.86x | 11.45x | 4.08% | 21.73B | |
| Weighted average by Cap. | 16.44x | 1.65x | 11.10x | 4.82% |
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
