|
Market Closed -
Nasdaq Stockholm
21:00:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 24.25 SEK | +0.41% |
|
+1.04% | +15.15% |
| 10-22 | DNB Carnegie raises target price for Bico to SEK23 (19), reiterates hold | FW |
| 10-07 | Fourth Swedish National Pension Fund cuts stake in Bico | FW |
Company Valuation: BICO Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,260 | 7,458 | 4,020 | 2,260 | 1,486 | 1,711 | - | - |
| Change | - | -56.79% | -46.1% | -43.79% | -34.23% | 15.15% | - | - |
| Enterprise Value (EV) 1 | 17,338 | 6,991 | 5,022 | 2,657 | 1,209 | 1,542 | 1,484 | 1,361 |
| Change | - | -59.68% | -28.17% | -47.08% | -54.5% | 27.58% | -3.76% | -8.29% |
| P/E | -70x | -8.18x | -2.03x | -400x | -1.36x | -23.1x | -11.8x | -24.3x |
| PBR | 2.55x | 1.08x | 0.82x | 0.76x | 0.85x | 1.03x | 1.13x | 1.18x |
| PEG | - | -0x | -0x | 4x | -0x | 0.2x | -0.1x | 0.5x |
| Capitalization / Revenue | 13.7x | 3.33x | 1.79x | 1.16x | 0.99x | 1.03x | 1.04x | 0.94x |
| EV / Revenue | 13.8x | 3.12x | 2.23x | 1.37x | 0.81x | 0.93x | 0.9x | 0.75x |
| EV / EBITDA | -384x | -124x | 23.1x | 13.5x | 263x | 8.34x | 10.3x | 7.17x |
| EV / EBIT | -73.2x | -7.01x | -3.46x | -9.19x | -0.94x | -16.3x | -20.8x | -33.2x |
| EV / FCF | -33.3x | - | - | 23.2x | - | 9.46x | 46.4x | 12.6x |
| FCF Yield | -3% | - | - | 4.3% | - | 10.6% | 2.16% | 7.93% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.97 | -12.94 | -28.1 | -0.08 | -15.43 | -1.05 | -2.05 | -1 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,257 | 2,240 | 2,250 | 1,946 | 1,497 | 1,662 | 1,642 | 1,812 |
| EBITDA 1 | -45.1 | -56.3 | 217.7 | 196.7 | 4.6 | 185 | 144.5 | 190 |
| EBIT 1 | -236.9 | -996.9 | -1,450 | -289.1 | -1,293 | -94.5 | -71.5 | -41 |
| Net income 1 | -227.6 | -835.7 | -1,983 | -5.5 | -1,089 | -74 | -144 | -70 |
| Net Debt 1 | 78.5 | -467.7 | 1,002 | 397.5 | -277.3 | -169 | -227 | -350 |
| Reference price 2 | 277.80 | 105.80 | 56.96 | 32.02 | 21.06 | 24.25 | 24.25 | 24.25 |
| Nbr of stocks (in thousands) | 62,130 | 70,495 | 70,575 | 70,575 | 70,575 | 70,575 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 20/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -23x | 0.92x | 8.3x | - | 173M | |
| 35.52x | 6x | 23.03x | 0.27% | 260B | |
| 36.88x | 7x | 21.91x | 0.62% | 165B | |
| 51.4x | 12.45x | 26.72x | -.--% | 154B | |
| 17.1x | 3.39x | 11.04x | -.--% | 61.49B | |
| 36x | 7.21x | 22.79x | -.--% | 52.9B | |
| 20.51x | 2.46x | 12.42x | 2.46% | 52.84B | |
| 47.99x | 11.84x | 26.1x | -.--% | 51.46B | |
| 34.58x | 6.85x | 23.26x | 0.58% | 51.16B | |
| 82.02x | 7.79x | 23.64x | -.--% | 46.85B | |
| Average | 33.90x | 6.59x | 19.92x | 0.44% | 89.59B | |
| Weighted average by Cap. | 39.46x | 7.45x | 22.22x | 0.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BICO Stock
- Valuation BICO Group AB
Select your edition
All financial news and data tailored to specific country editions
