|
Market Closed -
Nasdaq Stockholm
16:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 7.240 SEK | -0.41% |
|
-2.16% | -34.42% |
| 10-30 | Bonava Agrees Sale of Rental Housing Project in Sweden | MT |
| 10-30 | Bonava sells rental housing project with 109 homes in Huddinge to Niam | FW |
Company Valuation: Bonava AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,383 | 3,169 | 1,409 | 2,630 | 3,546 | 2,326 | - | - |
| Change | - | -62.2% | -55.55% | 86.72% | 34.81% | -34.41% | - | - |
| Enterprise Value (EV) 1 | 11,696 | 10,175 | 6,360 | 5,698 | 6,362 | 6,345 | 7,435 | 6,858 |
| Change | - | -13% | -37.5% | -10.4% | 11.65% | -0.27% | 17.18% | -7.75% |
| P/E | 10.4x | 6.25x | -1.23x | -4.29x | -39.4x | 90.5x | 4.93x | 3.68x |
| PBR | 1.01x | 0.4x | 0.21x | 0.36x | 0.51x | 0.34x | 0.31x | 0.3x |
| PEG | - | -0.2x | 0x | 0.1x | 0.5x | -1x | 0x | 0.1x |
| Capitalization / Revenue | 0.54x | 0.2x | 0.11x | 0.32x | 0.46x | 0.26x | 0.23x | 0.2x |
| EV / Revenue | 0.75x | 0.65x | 0.48x | 0.7x | 0.82x | 0.71x | 0.72x | 0.59x |
| EV / EBITDA | 9.12x | 9.04x | 8.03x | 14.3x | 10x | 10.1x | 7.74x | 6.04x |
| EV / EBIT | 9.46x | 10.7x | 9.64x | 19.6x | 17.6x | 11.5x | 7.8x | 6.04x |
| EV / FCF | 18.5x | -3.04x | -12.2x | 10.8x | 17x | -6.76x | -18.2x | 20.1x |
| FCF Yield | 5.4% | -32.9% | -8.21% | 9.28% | 5.88% | -14.8% | -5.51% | 4.97% |
| Dividend per Share 2 | 3.5 | - | - | - | - | - | - | - |
| Rate of return | 4.47% | - | - | - | - | - | - | - |
| EPS 2 | 7.54 | 4.711 | -10.66 | -1.85 | -0.28 | 0.08 | 1.468 | 1.965 |
| Distribution rate | 46.4% | - | - | - | - | - | - | - |
| Net sales 1 | 15,491 | 15,706 | 13,269 | 8,194 | 7,725 | 8,905 | 10,331 | 11,688 |
| EBITDA 1 | 1,283 | 1,126 | 792 | 399 | 634 | 626 | 961 | 1,135 |
| EBIT 1 | 1,236 | 950 | 660 | 290 | 362 | 551 | 953.6 | 1,135 |
| Net income 1 | 808 | 505 | -1,337 | -518 | -89 | 24 | 472.1 | 632.5 |
| Net Debt 1 | 3,313 | 7,006 | 4,951 | 3,068 | 2,816 | 4,019 | 5,109 | 4,532 |
| Reference price 2 | 78.250 | 29.420 | 13.130 | 7.940 | 11.040 | 7.240 | 7.240 | 7.240 |
| Nbr of stocks (in thousands) | 107,190 | 107,190 | 107,190 | 321,571 | 321,585 | 321,621 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 01/02/24 | 04/02/25 | 04/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 90.5x | 0.71x | 10.14x | -.--% | 237M | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 8.31x | 1.49x | 8.38x | 4.26% | 27.69B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.02x | 2.91x | 6.53x | -.--% | 20.05B | |
| 13.28x | 6.44x | 16.94x | 1.64% | 19.06B | |
| Average | 24.73x | 2.89x | 10.47x | 2.92% | 28.15B | |
| Weighted average by Cap. | 25.05x | 3.16x | 10.57x | 3.45% |
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
- BONAV B Stock
- Valuation Bonava AB
Select your edition
All financial news and data tailored to specific country editions
