|
Real-time Estimate
Cboe Europe
11:15:14 27/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 189.20 SEK | +2.60% |
|
+3.61% | +29.16% |
| 08-17 | DNB Carnegie still sees profit momentum in BTS, raises justified value | FW |
| 08-14 | BTS Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: BTS Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,793 | 5,638 | 5,741 | 5,101 | 2,847 | 3,577 | - | - |
| Change | - | -27.66% | 1.84% | -11.15% | -44.18% | 25.61% | - | - |
| Enterprise Value (EV) 1 | 7,340 | 5,061 | 5,209 | 4,819 | 2,801 | 3,435 | 3,295 | 3,169 |
| Change | - | -31.05% | 2.93% | -7.48% | -41.87% | 22.61% | -4.08% | -3.82% |
| P/E | 36.3x | 28.4x | 26.7x | 13.2x | 21.3x | 29.4x | 15.9x | 13.9x |
| PBR | 7.94x | 4.64x | 4.41x | 3.06x | 1.97x | 2.5x | 2.26x | 2.08x |
| PEG | - | -3.63x | 3.25x | 0.2x | -0.3x | -3.27x | 0.2x | 1x |
| Capitalization / Revenue | 4.07x | 2.23x | 2.14x | 1.82x | 1.05x | 1.27x | 1.18x | 1.09x |
| EV / Revenue | 3.83x | 2x | 1.94x | 1.72x | 1.04x | 1.22x | 1.09x | 0.96x |
| EV / EBITDA | 20.4x | 12.1x | 12.3x | 11x | 8.16x | 8.53x | 6.94x | 6.04x |
| EV / EBIT | 28.7x | 16.7x | 18.1x | 16.2x | 14x | 13.2x | 10x | 8.48x |
| EV / FCF | 56.4x | 28.4x | 86.4x | 24.4x | 18.1x | 28.3x | 13.2x | 11.2x |
| FCF Yield | 1.77% | 3.52% | 1.16% | 4.1% | 5.51% | 3.53% | 7.59% | 8.94% |
| Dividend per Share 2 | 4.8 | 5.4 | 5.7 | 6.1 | 4.4 | 3.987 | 6.207 | 7.043 |
| Rate of return | 1.19% | 1.86% | 1.93% | 2.32% | 3% | 2.16% | 3.37% | 3.82% |
| EPS 2 | 11.11 | 10.24 | 11.08 | 19.95 | 6.89 | 6.27 | 11.62 | 13.26 |
| Distribution rate | 43.2% | 52.7% | 51.4% | 30.6% | 63.9% | 63.6% | 53.4% | 53.1% |
| Net sales 1 | 1,917 | 2,530 | 2,683 | 2,802 | 2,703 | 2,809 | 3,036 | 3,284 |
| EBITDA 1 | 359.5 | 419.9 | 421.9 | 439 | 343.2 | 402.7 | 475 | 524.7 |
| EBIT 1 | 256 | 303.3 | 288 | 298 | 200 | 261 | 329.3 | 373.7 |
| Net income 1 | 214.7 | 198 | 214.8 | 387 | 133.6 | 121.7 | 225.3 | 257.3 |
| Net Debt 1 | -453.2 | -577.1 | -532.3 | -282 | -46.14 | -142 | -282 | -408 |
| Reference price 2 | 403.00 | 291.00 | 296.00 | 263.00 | 146.80 | 184.40 | 184.40 | 184.40 |
| Nbr of stocks (in thousands) | 19,338 | 19,374 | 19,397 | 19,397 | 19,397 | 19,397 | - | - |
| Announcement Date | 2/23/22 A | 2/24/23 A | 2/22/24 A | 2/26/25 A | 2/20/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.41x | 1.22x | 8.53x | 2.16% | 375M | |
| 33.14x | 5.31x | 18.12x | -.--% | 1.91B | |
| 36.66x | - | - | - | 1.22B | |
| 8.17x | 0.91x | 2.47x | 9.09% | 1.12B | |
| 16.77x | - | - | 5.3% | 990M | |
| 32.58x | - | - | - | 812M | |
| Average | 26.12x | 2.48x | 9.71x | 4.14% | 1.07B | |
| Weighted average by Cap. | 26.64x | 3.41x | 11.91x | 3.7% |
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
- BTS B Stock
- Valuation BTS Group AB
Select your edition
All financial news and data tailored to specific country editions
