|
Market Closed -
Nasdaq Stockholm
16:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 158.10 SEK | +0.89% |
|
+2.20% | +39.30% |
| 10-30 | JP Morgan goes above 5 percent in Boozt | FW |
| 10-26 | Stockholm Stock Exchange rose sharply on Monday, OMXS30 index climbed 1.6 percent | FW |
Company Valuation: Boozt AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,039 | 7,917 | 9,003 | 8,168 | 6,934 | 9,494 | - | - |
| Change | - | -34.24% | 13.73% | -9.28% | -15.11% | 36.92% | - | - |
| Enterprise Value (EV) 1 | 11,436 | 7,248 | 7,963 | 7,872 | 6,277 | 9,258 | 9,029 | 8,654 |
| Change | - | -36.62% | 9.86% | -1.15% | -20.26% | 47.5% | -2.47% | -4.15% |
| P/E | 65.4x | 44.1x | 40x | 25.2x | 25.4x | 23.4x | 17.9x | 15.4x |
| PBR | 5.67x | 3.27x | 3.43x | 2.9x | 2.73x | 3.27x | 2.8x | 2.39x |
| PEG | - | -15.49x | 1.7x | 0.5x | -2.4x | 0.5x | 0.6x | 1x |
| Capitalization / Revenue | 2.07x | 1.17x | 1.16x | 0.99x | 0.84x | 1.02x | 0.94x | 0.89x |
| EV / Revenue | 1.97x | 1.07x | 1.03x | 0.95x | 0.76x | 1x | 0.9x | 0.81x |
| EV / EBITDA | 22.4x | 14.3x | 12.2x | 10.6x | 7.8x | 9.82x | 8.45x | 7.58x |
| EV / EBIT | 33.4x | 25.4x | 19.9x | 16.6x | 13.2x | 14.4x | 12.2x | 10.3x |
| EV / FCF | -31.3x | 80.4x | 1,991x | 656x | 7.21x | 68.6x | 16.2x | 13.1x |
| FCF Yield | -3.19% | 1.24% | 0.05% | 0.15% | 13.9% | 1.46% | 6.17% | 7.61% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.81 | 2.73 | 3.38 | 4.99 | 4.47 | 6.75 | 8.828 | 10.26 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,814 | 6,743 | 7,755 | 8,244 | 8,287 | 9,277 | 10,046 | 10,706 |
| EBITDA 1 | 509.5 | 508.1 | 652 | 746 | 805 | 943.1 | 1,068 | 1,141 |
| EBIT 1 | 342.5 | 285.6 | 400 | 473 | 474 | 642.8 | 741.8 | 838.4 |
| Net income 1 | 188.7 | 186.1 | 233 | 342 | 301 | 420.6 | 533.6 | 615.2 |
| Net Debt 1 | -602.9 | -668.4 | -1,040 | -296 | -657 | -235.3 | -464.1 | -839.2 |
| Reference price 2 | 183.80 | 120.30 | 135.30 | 125.90 | 113.50 | 158.10 | 158.10 | 158.10 |
| Nbr of stocks (in thousands) | 65,499 | 65,809 | 66,545 | 64,874 | 61,090 | 60,048 | - | - |
| Announcement Date | 10/02/22 | 10/02/23 | 08/02/24 | 07/02/25 | 06/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.42x | 1x | 9.82x | - | 966M | |
| 18.77x | 3.18x | 12.16x | -.--% | 2,599B | |
| 28.51x | 2.02x | 14.78x | 3.04% | 61.25B | |
| 9.79x | 0.08x | 3.42x | 4.01% | 34.51B | |
| -26.44x | 0.59x | 34.69x | -.--% | 25.83B | |
| 8.99x | 0.21x | 5.67x | - | 19.48B | |
| 75.81x | 6.54x | 34.42x | 0.19% | 16.93B | |
| 37.28x | 2.7x | 18.64x | 0.69% | 16.31B | |
| 15.71x | 1.37x | 9.39x | 3.19% | 15.95B | |
| -1809.68x | 1.28x | 19.9x | 0.01% | 15.88B | |
| Average | -161.78x | 1.90x | 16.29x | 1.39% | 280.6B | |
| Weighted average by Cap. | 8.48x | 3.07x | 12.47x | 0.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BOOZT Stock
- Valuation Boozt AB
Select your edition
All financial news and data tailored to specific country editions
