|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.10 SEK | +1.21% |
|
-1.18% | -24.51% |
| 05-22 | Ogunsen reports Q1 EBIT of SEK 6.1 million | RE |
| 05-22 | Ogunsen AB Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Ogunsen AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 470.8 | 459.6 | 399.8 | 335.1 | 357.7 | 270 | - | - |
| Change | - | -2.39% | -13% | -16.18% | 6.74% | -24.51% | - | - |
| Enterprise Value (EV) 1 | 405.1 | 404.9 | 365.2 | 315.4 | 328.3 | 251 | 249 | 246 |
| Change | - | -0.06% | -9.79% | -13.63% | 4.08% | -23.54% | -0.8% | -1.2% |
| P/E | 13.4x | 9.44x | 10.6x | 16x | 25.2x | 11.4x | 8.96x | 7.34x |
| PBR | 5.86x | 4.8x | 4.63x | 4.76x | 5.58x | 3.77x | 3.36x | 3x |
| PEG | - | 0.2x | -0.5x | -0.4x | -0.8x | 0.2x | 0.3x | 0.3x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.78x | 0.72x | 0.81x | 0.59x | 0.56x | 0.52x |
| EV / Revenue | 0.96x | 0.8x | 0.71x | 0.68x | 0.74x | 0.55x | 0.51x | 0.48x |
| EV / EBITDA | 8.47x | 5.62x | 6.42x | 8.69x | 11.4x | 6.34x | 5.15x | 4.32x |
| EV / EBIT | 8.9x | 6.47x | 7.75x | 11.9x | 18x | 8.31x | 6.52x | 5.27x |
| EV / FCF | 9.71x | 7.6x | 11.1x | 14.7x | 11.4x | 8.1x | 6.55x | 5.47x |
| FCF Yield | 10.3% | 13.2% | 9.01% | 6.79% | 8.74% | 12.3% | 15.3% | 18.3% |
| Dividend per Share 2 | 3.3 | 4.5 | 3.4 | 1.9 | 1.5 | 3.1 | 3.5 | - |
| Rate of return | 7.5% | 10.5% | 9.19% | 6.1% | 4.51% | 12.4% | 13.9% | - |
| EPS 2 | 3.291 | 4.55 | 3.48 | 1.95 | 1.32 | 2.2 | 2.8 | 3.42 |
| Distribution rate | 100% | 98.9% | 97.7% | 97.4% | 114% | 141% | 125% | - |
| Net sales 1 | 420.3 | 505.2 | 513 | 465.2 | 443 | 456.4 | 486.3 | 516.9 |
| EBITDA 1 | 47.8 | 72.1 | 56.9 | 36.3 | 28.7 | 39.6 | 48.4 | 56.9 |
| EBIT 1 | 45.5 | 62.6 | 47.1 | 26.5 | 18.2 | 30.2 | 38.2 | 46.7 |
| Net income 1 | 35.4 | 48.9 | 37.3 | 21 | 14.2 | 24 | 30 | 37 |
| Net Debt 1 | -65.7 | -54.7 | -34.6 | -19.7 | -29.41 | -19 | -21 | -24 |
| Reference price 2 | 44.00 | 42.95 | 37.00 | 31.15 | 33.25 | 25.10 | 25.10 | 25.10 |
| Nbr of stocks (in thousands) | 10,700 | 10,700 | 10,806 | 10,758 | 10,758 | 10,758 | - | - |
| Announcement Date | 2/25/22 | 2/28/23 | 2/23/24 | 2/21/25 | 2/19/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.41x | 0.55x | 6.34x | 12.35% | 28.02M | |
| 20.09x | 6.38x | 13.44x | 4.24% | 40.69B | |
| 20.05x | 0.7x | 8.38x | 1.92% | 2.74B | |
| 17.93x | 1.4x | 9.77x | 5.56% | 1.55B | |
| 31.31x | 2.66x | 17.9x | 1.25% | 1.23B | |
| 19.86x | 4.95x | 11.73x | 3.77% | 1.19B | |
| 13.73x | 0.91x | 7.9x | 4.26% | 1.04B | |
| 26.15x | - | - | 0.8% | 984M | |
| 15.5x | 0.49x | 7.01x | 6.19% | 632M | |
| Average | 19.56x | 2.26x | 10.31x | 4.48% | 5.56B | |
| Weighted average by Cap. | 20.22x | 5.59x | 12.91x | 4.03% |
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
- OGUN B Stock
- Valuation Ogunsen AB
Select your edition
All financial news and data tailored to specific country editions
