|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 77.20 SEK | +0.39% |
|
+1.85% | -26.62% |
| 07-28 | Major shareholder Mellby Gård buys Duni shares for $0.7m | FW |
| 07-15 | Affärsvärlden sticks with its neutral recommendation for Duni | FW |
Company Valuation: Duni AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 4,432 | 4,944 | 3,628 | - | - |
| Change | - | 11.56% | -26.62% | - | - |
| Enterprise Value (EV) 1 | 4,432 | 6,417 | 5,011 | 5,017 | 4,882 |
| Change | - | 44.79% | -21.92% | 0.13% | -2.68% |
| P/E | 17.2x | 15.8x | 19.2x | 11.2x | 10.6x |
| PBR | - | 1.45x | - | - | - |
| PEG | - | 0.7x | -0.5x | 0.2x | 1.77x |
| Capitalization / Revenue | - | 0.64x | 0.48x | 0.46x | 0.45x |
| EV / Revenue | - | 0.84x | 0.66x | 0.64x | 0.6x |
| EV / EBITDA | - | 8.05x | 6.36x | 5.33x | 4.99x |
| EV / EBIT | - | 11.5x | 11.7x | 8.83x | 8.09x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | 5 | 5 | 5 | 5.25 |
| Rate of return | - | 4.75% | 6.48% | 6.48% | 6.8% |
| EPS 2 | 5.48 | 6.64 | 4.013 | 6.874 | 7.286 |
| Distribution rate | - | 75.3% | 125% | 72.7% | 72.1% |
| Net sales 1 | - | 7,685 | 7,579 | 7,898 | 8,135 |
| EBITDA 1 | - | 797 | 787.6 | 942 | 979.3 |
| EBIT 1 | - | 560 | 427.8 | 567.9 | 603.5 |
| Net income | 257 | - | - | - | - |
| Net Debt 1 | - | 1,473 | 1,382 | 1,389 | 1,254 |
| Reference price 2 | 94.30 | 105.20 | 77.20 | 77.20 | 77.20 |
| Nbr of stocks (in thousands) | 46,999 | 46,999 | 46,999 | - | - |
| Announcement Date | 2/11/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.16x | 0.66x | 6.34x | 6.5% | 372M | |
| 13.77x | 1.23x | 10.48x | 5.24% | 93.62B | |
| 10.28x | 0.53x | 5.36x | 5.4% | 28.22B | |
| 26.76x | 2.92x | 16.22x | 1.16% | 21.68B | |
| 56.95x | 4.03x | 39.81x | - | 10.81B | |
| 16.44x | 1.23x | 7.53x | 2.57% | 6.6B | |
| 16.81x | 1.41x | 13.25x | 5.24% | 5.03B | |
| 15.19x | 0.62x | 5.38x | 5.31% | 3.32B | |
| 32.62x | 2.45x | 15.99x | 1.24% | 3.11B | |
| 14.12x | 0.69x | 5.17x | 2.9% | 3.08B | |
| Average | 22.21x | 1.58x | 12.55x | 3.95% | 17.58B | |
| Weighted average by Cap. | 18.03x | 1.50x | 12.04x | 4.51% |
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
