|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3150 SEK | -10.00% |
|
-10.00% | -52.70% |
| 07-22 | Bong's rights issue was oversubscribed, raising about 63 million kronor | FW |
| 07-22 | Bong's rights issue was fully subscribed | FW |
Company Valuation: Bong AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 124.2 | 178.7 | 236.5 | 196.4 | 166.4 | 140.7 |
| Change | - | 43.88% | 32.39% | -16.96% | -15.27% | -15.48% |
| Enterprise Value (EV) 1 | 360 | 404.4 | 523 | 447.1 | 470.9 | 374.4 |
| Change | - | 12.34% | 29.32% | -14.51% | 5.32% | -20.49% |
| P/E | -1.9x | 42.3x | 5.36x | -41.6x | -13.1x | -4.76x |
| PBR | 0.3x | 0.4x | 0.41x | 0.35x | 0.29x | 0.27x |
| PEG | - | -0x | 0x | 0x | -0x | -0x |
| Capitalization / Revenue | 0.07x | 0.1x | 0.11x | 0.09x | 0.09x | 0.08x |
| EV / Revenue | 0.2x | 0.22x | 0.24x | 0.21x | 0.25x | 0.21x |
| EV / EBITDA | 14.9x | 6.39x | 4.52x | 7.17x | 8.94x | 9.83x |
| EV / EBIT | -32.6x | 11.2x | 5.74x | 13.1x | 17.1x | 29.8x |
| EV / FCF | 9.28x | 11.1x | 9.32x | 7.67x | 17.7x | 3.97x |
| FCF Yield | 10.8% | 9.02% | 10.7% | 13% | 5.66% | 25.2% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.31 | 0.02 | 0.2089 | -0.0224 | -0.06 | -0.14 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,843 | 1,804 | 2,165 | 2,088 | 1,914 | 1,809 |
| EBITDA 1 | 24.2 | 63.3 | 115.8 | 62.35 | 52.69 | 38.1 |
| EBIT 1 | -11.04 | 36.25 | 91.14 | 34.04 | 27.48 | 12.56 |
| Net income 1 | -65.13 | 4.444 | 44.12 | -4.723 | -12.06 | -29.2 |
| Net Debt 1 | 235.8 | 225.8 | 286.5 | 250.7 | 304.5 | 233.7 |
| Reference price 2 | 0.5880 | 0.8460 | 1.1200 | 0.9300 | 0.7880 | 0.6660 |
| Nbr of stocks (in thousands) | 211,205 | 211,205 | 211,205 | 211,205 | 211,205 | 211,205 |
| Announcement Date | 21/04/21 | 20/04/22 | 19/04/23 | 24/04/24 | 23/04/25 | 22/04/26 |
1SEK in Million2SEK
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 7.57M | |
| 11.05x | 1.43x | 9.69x | 1.81% | 5.92B | |
| 14.13x | 0.68x | 6.47x | 4.8% | 1.49B | |
| 16.5x | - | - | - | 1.21B | |
| 17.21x | 0.69x | 9.39x | 0.94% | 1.12B | |
| 5.21x | - | - | - | 1.06B | |
| Average | 12.82x | 0.93x | 8.52x | 2.52% | 1.8B | |
| Weighted average by Cap. | 12.15x | 1.20x | 9.09x | 2.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BONG Stock
- Valuation Bong AB
Select your edition
All financial news and data tailored to specific country editions
