Valuation JM AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:31 2026-06-19 EDT			5-day change	1st Jan Change
10.38 ^EUR	0.00%		-0.76%	-18.52%

06-18	JM Begins Stockholm Housing Development	MT
06-18	JM Commences Production of 128 Homes in Marievik	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,051	11,352	11,450	10,766	8,986	7,386	-	-
Change	-	-59.53%	0.86%	-5.97%	-16.54%	-17.8%	-	-
Enterprise Value (EV) ¹	32,454	17,997	25,817	21,998	19,189	20,228	22,032	24,358
Change	-	-44.55%	43.45%	-14.79%	-12.77%	5.42%	8.92%	10.55%
P/E	15.8x	7.35x	26.5x	43.6x	144x	21.5x	11.7x	8.37x
PBR	3.37x	1.27x	1.37x	1.32x	1.13x	0.9x	0.85x	0.8x
PEG	-	-0.76x	-0.4x	-1x	-1.9x	0x	0.1x	0.2x
Capitalization / Revenue	1.92x	0.69x	0.83x	0.86x	0.9x	0.63x	0.56x	0.5x
EV / Revenue	2.22x	1.1x	1.86x	1.76x	1.92x	1.72x	1.68x	1.65x
EV / EBITDA	13.9x	8.9x	17.1x	31.8x	58.9x	34x	22.8x	19x
EV / EBIT	14.6x	8.72x	35.3x	41.4x	64.6x	35.1x	23x	19.2x
EV / FCF	-33.2x	-	24.5x	6.47x	385x	50.8x	120x	48.1x
FCF Yield	-3.01%	-	4.09%	15.5%	0.26%	1.97%	0.83%	2.08%
Dividend per Share ²	13.5	14	3	3.25	2	2.625	4.75	7
Rate of return	3.3%	8.13%	1.69%	1.95%	1.44%	2.29%	4.15%	6.11%
EPS ²	25.9	23.4	6.7	3.83	0.97	5.328	9.822	13.69
Distribution rate	52.1%	59.8%	44.8%	84.9%	206%	49.3%	48.4%	51.1%
Net sales ¹	14,608	16,385	13,851	12,507	9,981	11,747	13,125	14,748
EBITDA ¹	2,329	2,021	1,510	692	326	595.5	965.3	1,280
EBIT ¹	2,216	2,064	732	531	297	576.7	958.3	1,272
Net income ¹	1,798	1,575	433	246	63	356	636.3	884.9
Net Debt ¹	4,403	6,645	14,367	11,232	10,203	12,842	14,646	16,972
Reference price ²	408.60	172.10	177.50	166.90	139.30	114.50	114.50	114.50
Nbr of stocks (in thousands)	68,652	65,961	64,505	64,505	64,505	64,505	-	-
Announcement Date	2/2/22	2/1/23	1/30/24	1/31/25	1/30/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DR HORTON	14.93x	1.41x	10.87x	1.13%	44.75B
PULTEGROUP, INC.	12.67x	1.46x	8.74x	0.8%	24.18B
DAIWA HOUSE INDUSTRY CO., LTD.	9.03x	0.87x	7.34x	4.01%	16.76B
TOLL BROTHERS, INC.	12.21x	1.49x	8.84x	0.66%	14.55B
SEKISUI HOUSE, LTD.	9.6x	0.81x	8.7x	4.43%	13.15B
TAYLOR MORRISON HOME CORPORATION	13.63x	1.14x	9.37x	-.--%	6.69B
SEKISUI CHEMICAL CO., LTD.	12.73x	0.78x	6.26x	3.32%	6.19B
SUMITOMO FORESTRY CO., LTD.	9.07x	0.76x	10.5x	3.74%	5.09B
BARRATT REDROW PLC	10.56x	0.53x	5.22x	5.47%	4.84B
Average	11.60x	1.03x	8.43x	2.62%	15.13B
Weighted average by Cap.	12.46x	1.21x	9.13x	1.99%