|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 23.50 SEK | +6.33% |
|
+6.82% | -29.32% |
| 08-20 | Ogunsen AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-22 | Ogunsen reports Q1 EBIT of SEK 6.1 million | RE |
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 | 252.8 | - | - |
| Change | - | -2.39% | -13% | -16.18% | 6.74% | -29.32% | - | - |
| Enterprise Value (EV) 1 | 405.1 | 404.9 | 365.2 | 315.4 | 328.3 | 233.8 | 230.8 | 228.8 |
| Change | - | -0.06% | -9.79% | -13.63% | 4.08% | -28.78% | -1.28% | -0.87% |
| P/E | 13.4x | 9.44x | 10.6x | 16x | 25.2x | 15.1x | 8.64x | 7.39x |
| PBR | 5.86x | 4.8x | 4.63x | 4.76x | 5.58x | 3.91x | 3.49x | 3.17x |
| PEG | - | 0.2x | -0.5x | -0.4x | -0.8x | 0.8x | 0.1x | 0.4x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.78x | 0.72x | 0.81x | 0.58x | 0.54x | 0.51x |
| EV / Revenue | 0.96x | 0.8x | 0.71x | 0.68x | 0.74x | 0.53x | 0.5x | 0.46x |
| EV / EBITDA | 8.47x | 5.62x | 6.42x | 8.69x | 11.4x | 7.15x | 4.81x | 4.21x |
| EV / EBIT | 8.9x | 6.47x | 7.75x | 11.9x | 18x | 10.7x | 6.11x | 5.18x |
| EV / FCF | 9.71x | 7.6x | 11.1x | 14.7x | 11.4x | 9.74x | 6.07x | 5.32x |
| FCF Yield | 10.3% | 13.2% | 9.01% | 6.79% | 8.74% | 10.3% | 16.5% | 18.8% |
| Dividend per Share 2 | 3.3 | 4.5 | 3.4 | 1.9 | 1.5 | 2 | 2.5 | 3 |
| Rate of return | 7.5% | 10.5% | 9.19% | 6.1% | 4.51% | 8.51% | 10.6% | 12.8% |
| EPS 2 | 3.291 | 4.55 | 3.48 | 1.95 | 1.32 | 1.56 | 2.72 | 3.18 |
| Distribution rate | 100% | 98.9% | 97.7% | 97.4% | 114% | 128% | 91.9% | 94.3% |
| Net sales 1 | 420.3 | 505.2 | 513 | 465.2 | 443 | 439.6 | 464.8 | 494.1 |
| EBITDA 1 | 47.8 | 72.1 | 56.9 | 36.3 | 28.7 | 32.7 | 48 | 54.4 |
| EBIT 1 | 45.5 | 62.6 | 47.1 | 26.5 | 18.2 | 21.9 | 37.8 | 44.2 |
| Net income 1 | 35.4 | 48.9 | 37.3 | 21 | 14.2 | 17 | 29 | 34 |
| Net Debt 1 | -65.7 | -54.7 | -34.6 | -19.7 | -29.41 | -19 | -22 | -24 |
| Reference price 2 | 44.00 | 42.95 | 37.00 | 31.15 | 33.25 | 23.50 | 23.50 | 23.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.17x | 0.5x | 6.69x | 9.05% | 23.89M | |
| 18.45x | 5.72x | 12.14x | 4.78% | 36.16B | |
| 20.67x | 0.71x | 8.02x | 1.74% | 3.01B | |
| 18.95x | 1.54x | 10.21x | 5.26% | 1.69B | |
| 33.51x | 2.9x | 19.26x | 1.15% | 1.37B | |
| 13.9x | 0.92x | 8.04x | 4.2% | 1.08B | |
| 17.6x | 4.21x | 10.05x | 4.36% | 1.06B | |
| 18.53x | 0.69x | 8.97x | 4.92% | 856M | |
| 25.9x | - | - | 1.01% | 766M | |
| Average | 20.19x | 2.15x | 10.42x | 4.05% | 5.11B | |
| Weighted average by Cap. | 19.06x | 4.90x | 11.80x | 4.41% |
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
