BYGGMAX GROUP AB (PU

BMAX
Real-time Estimate Quote. Real-time Estimate  - 12/02 10:56:09 am
87.05SEK -2.68%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 3 1265 346
Entreprise Value (EV)1 4 8036 913
P/E ratio 6,45x8,49x
Yield 5,37%3,63%
Capitalization / Revenue 459 735x-
EV / Revenue 706 353x-
EV / EBITDA 4,23x5,12x
Price to Book 1,59x2,22x
Nbr of stocks (in thousands) 60 99959 767
Reference price (SEK) 51,389,5
Announcement Date 01/26/2021-
Previous period Next period
1 SEK in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales 6 800-
EBITDA1 1 1351 349
Operating profit (EBIT) 666-
Operating Margin 9,79%-
Pre-Tax Profit (EBT)1 623803
Net income1 485643
Net margin 7,13%-
EPS2 7,9410,5
Dividend per Share2 2,753,25
Announcement Date 01/26/2021-
Previous period Next period
1 SEK in Million
2 SEK
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt1 1 6771 567
Net Cash position1 --
Leverage (Debt / EBITDA) 1,48x1,16x
Free Cash Flow1 1 051619
ROE (Net Profit / Equities) 28,0%29,1%
Shareholders' equity1 1 7342 212
ROA (Net Profit / Asset) --
Assets1 --
Book Value Per Share2 32,340,2
Cash Flow per Share --
Capex1 146180
Capex / Sales 2,15%-
Announcement Date 01/26/2021-
Previous period Next period
1 SEK in Million
2 SEK
Financial Ratios
Size 2021e 2022e
Capitalization 5 346 M SEK -
Entreprise Value (EV) 6 913 M SEK 7 038 M SEK
Valuation 2021e 2022e
P/E ratio (Price / EPS) 8,49x 15,0x
Capitalization / Revenue - 0,73x
EV / Revenue - 0,94x
EV / EBITDA 5,12x 6,55x
Yield (DPS / Price) 3,63% 3,33%
Price to book (Price / BVPS) 2,22x 2,08x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) - 6,82%
Operating Leverage (Delta EBIT / Delta Sales) -1,00x -
Net Margin (Net Profit / Revenue) - 4,93%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 29,1% 14,3%
Rate of Dividend 30,8% 50,0%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   - 2,36%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) 1,16x 1,60x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend