Financials Byggmax Group AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 11:29:33 2024-04-26 am EDT			5-day change	1st Jan Change
33.6 ^SEK	+1.02%		+0.36%	-11.44%

Apr. 23	Transcript : Byggmax Group AB, Q1 2024 Earnings Call, Apr 23, 2024
Apr. 23	Byggmax Group AB Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,613	3,126	5,250	2,916	2,224	1,970	-
Enterprise Value (EV) ¹	4,198	4,803	7,395	5,767	4,955	4,352	4,117
P/E ratio	11.4 x	6.45 x	8.8 x	9.35 x	86.2 x	15.3 x	10 x
Yield	-	5.37%	4.47%	-	1.32%	2.23%	2.98%
Capitalization / Revenue	0.31 x	0.46 x	0.69 x	0.4 x	0.36 x	0.31 x	0.29 x
EV / Revenue	0.8 x	0.71 x	0.97 x	0.79 x	0.81 x	0.69 x	0.61 x
EV / EBITDA	6.05 x	4.23 x	5.4 x	5.44 x	6.34 x	4.88 x	4.22 x
EV / FCF	27,048,420 x	4,570,125 x	12,182,657 x	-	-	-	-
FCF Yield	0%	0%	0%	-	-	-	-
Price to Book	1.07 x	1.59 x	2.38 x	1.24 x	0.94 x	0.8 x	0.75 x
Nbr of stocks (in thousands)	60,999	60,999	58,625	58,625	58,625	58,625	-
Reference price ²	26.44	51.25	89.55	49.74	37.94	33.60	33.60
Announcement Date	1/28/20	1/26/21	1/26/22	1/31/23	1/31/24	-	-

¹SEK in Million²SEK

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	5,277	6,800	7,645	7,260	6,113	6,335	6,759
EBITDA ¹	694.4	1,135	1,369	1,061	781	892	974.6
EBIT ¹	230	666	850	452	123	243	323.8
Operating Margin	4.36%	9.79%	11.12%	6.23%	2.01%	3.84%	4.79%
Earnings before Tax (EBT) ¹	174.9	623	799	402	14	163.1	249.1
Net income ¹	141.8	485	621	313	26	128.8	196.8
Net margin	2.69%	7.13%	8.12%	4.31%	0.43%	2.03%	2.91%
EPS ²	2.320	7.940	10.18	5.320	0.4400	2.200	3.360
Free Cash Flow	155.2	1,051	607	-	-	-	-
FCF margin	2.94%	15.46%	7.94%	-	-	-	-
FCF Conversion (EBITDA)	22.35%	92.6%	44.34%	-	-	-	-
FCF Conversion (Net income)	109.45%	216.7%	97.75%	-	-	-	-
Dividend per Share ²	-	2.750	4.000	-	0.5000	0.7500	1.000
Announcement Date	1/28/20	1/26/21	1/26/22	1/31/23	1/31/24	-	-

¹SEK in Million²SEK

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	2,585	1,677	2,145	2,851	2,731	2,382	2,147
Net Cash position ¹	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	3.723 x	1.478 x	1.567 x	2.687 x	3.497 x	2.671 x	2.203 x
Free Cash Flow	155	1,051	607	-	-	-	-
ROE (net income / shareholders' equity)	10%	28%	29.4%	13.6%	1.1%	5.34%	7.76%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share ²	24.60	32.30	37.60	40.30	40.30	42.00	44.60
Cash Flow per Share	-	-	-	-	-	-	-
Capex ¹	121	146	207	213	111	125	169
Capex / Sales	2.29%	2.15%	2.71%	2.93%	1.82%	1.97%	2.5%
Announcement Date	1/28/20	1/26/21	1/26/22	1/31/23	1/31/24	-	-

¹SEK in Million²SEK

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B-

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

33.6 SEK

Average target price

40 SEK

Spread / Average Target

+19.05%

	1st Jan change	Capi.
BYGGMAX GROUP AB	-11.44%	180M
THE HOME DEPOT, INC.	-3.31%	332B
LOWE'S COMPANIES, INC.	+3.29%	132B
KINGFISHER PLC	+1.52%	5.73B
HOME PRODUCT CENTER	-12.82%	3.62B
MR D.I.Y. GROUP (M)	+6.21%	3.05B
SIAM GLOBAL HOUSE	-5.07%	2.21B
HILLMAN SOLUTIONS CORP.	+5.75%	1.98B
RED STAR MACALLINE GROUP CORPORATION LTD.	-31.94%	1.66B
HORNBACH HOLDING AG & CO. KGAA	+12.27%	1.26B