|
Market Closed -
Nasdaq Stockholm
20:00:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 139.00 SEK | +0.22% |
|
-3.54% | +3.42% |
| 10-27 | Nordea sees limited upside potential in Bilia, repeats hold rating | FW |
| 10-26 | Kepler Cheuvreux cuts price target for Bilia to SEK 160 (170), reiterates buy - BN | FW |
Company Valuation: Bilia AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,514 | 12,381 | 11,168 | 12,439 | 12,750 | - | - |
| Change | - | 17.76% | -9.8% | 11.38% | 2.5% | - | - |
| Enterprise Value (EV) 1 | 10,514 | 14,824 | 14,076 | 14,681 | 15,394 | 14,935 | 14,677 |
| Change | - | 41% | -5.05% | 4.3% | 4.85% | -2.98% | -1.73% |
| P/E | 6.56x | 13.3x | 16.9x | 16.5x | 13.9x | 11.5x | 10.1x |
| PBR | - | 2.56x | 2.26x | 2.47x | 2.39x | 2.17x | 1.98x |
| PEG | - | -0.3x | -0.6x | 1.2x | 0.6x | 0.5x | 0.7x |
| Capitalization / Revenue | - | 0.32x | 0.29x | 0.31x | 0.31x | 0.3x | 0.28x |
| EV / Revenue | - | 0.38x | 0.36x | 0.36x | 0.37x | 0.35x | 0.32x |
| EV / EBITDA | - | 5.81x | 5.79x | 5.75x | 5.31x | 4.93x | 4.6x |
| EV / EBIT | - | 10.5x | 11.8x | 11.6x | 9.99x | 8.47x | 7.55x |
| EV / FCF | - | 13.3x | 8.98x | 7.51x | 10.3x | 8.55x | 9.44x |
| FCF Yield | - | 7.5% | 11.1% | 13.3% | 9.71% | 11.7% | 10.6% |
| Dividend per Share 2 | - | 6.6 | - | 6 | 6.567 | 7.42 | 8.244 |
| Rate of return | - | 4.9% | - | 4.46% | 4.72% | 5.34% | 5.93% |
| EPS 2 | 17.43 | 10.1 | 7.16 | 8.17 | 9.971 | 12.1 | 13.81 |
| Distribution rate | - | 65.3% | - | 73.4% | 65.9% | 61.3% | 59.7% |
| Net sales 1 | - | 38,514 | 39,151 | 40,413 | 41,290 | 43,212 | 46,042 |
| EBITDA 1 | - | 2,552 | 2,432 | 2,553 | 2,897 | 3,030 | 3,192 |
| EBIT 1 | - | 1,416 | 1,197 | 1,271 | 1,540 | 1,763 | 1,944 |
| Net income 1 | 1,622 | 931 | 662 | 760 | 922.8 | 1,132 | 1,265 |
| Net Debt 1 | - | 2,443 | 2,908 | 2,242 | 2,644 | 2,185 | 1,926 |
| Reference price 2 | 114.30 | 134.60 | 120.70 | 134.40 | 139.00 | 139.00 | 139.00 |
| Nbr of stocks (in thousands) | 91,984 | 91,984 | 92,526 | 92,554 | 91,727 | - | - |
| Announcement Date | 2/8/23 A | 2/7/24 A | 2/5/25 A | 2/5/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.91x | 0.37x | 5.3x | 4.73% | 1.28B | |
| 27.35x | 4.19x | 18.53x | -.--% | 72.66B | |
| 18.56x | 2.74x | 12.52x | -.--% | 50.59B | |
| 37.51x | 1.54x | 15.28x | -.--% | 42.64B | |
| 15.62x | 0.5x | 10.87x | 2.65% | 13.93B | |
| 16.28x | 1.38x | 17.72x | 1.25% | 10.04B | |
| 16.68x | 0.34x | 9.06x | - | 7.65B | |
| 7.98x | 0.42x | 9.72x | 0.89% | 6.39B | |
| 18.59x | 0.88x | 10.3x | 1.14% | 5.65B | |
| Average | 19.17x | 1.37x | 12.15x | 1.33% | 23.43B | |
| Weighted average by Cap. | 24.70x | 2.56x | 14.97x | 0.33% |
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
- BILI A Stock
- Valuation Bilia AB
Select your edition
All financial news and data tailored to specific country editions
