Stock BONAS BONÄSUDDEN HOLDING AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bonäsudden Holding AB

Equities

BONAS

SE0007157953

Real Estate Development & Operations

Market Closed - Nasdaq Stockholm
Other stock markets
 15:47:28 31/05/2024 BST 		5-day change 1st Jan Change
159 SEK -.--% Intraday chart for Bonäsudden Holding AB +4.61% +13.57%
03-20 Bonäsudden Holding AB Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Bonäsudden Holding AB Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 205 295.7 336 389.8 312.5 235.2
Enterprise Value (EV) 1 551.6 634.6 683.7 712.8 640.7 571.6
P/E ratio 8.86 x 5.14 x 5.9 x 3.59 x -17.1 x -9.68 x
Yield 6.23% 4.32% 3.8% 3.28% - -
Capitalization / Revenue 5 x 7.01 x 7.91 x 8.91 x 7.59 x 4.89 x
EV / Revenue 13.5 x 15 x 16.1 x 16.3 x 15.6 x 11.9 x
EV / EBITDA 24.3 x 30 x 31.2 x 30.1 x 30 x -
EV / FCF 51.6 x 122 x 77.9 x 58.6 x 90.2 x 199 x
FCF Yield 1.94% 0.82% 1.28% 1.71% 1.11% 0.5%
Price to Book 1.07 x 1.25 x 1.2 x 1.04 x 0.91 x 0.73 x
Nbr of stocks (in thousands) 1,680 1,680 1,680 1,680 1,680 1,680
Reference price 2 122.0 176.0 200.0 232.0 186.0 140.0
Announcement Date 19/02/19 18/02/20 23/02/21 28/02/22 01/03/23 20/03/24
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 40.99 42.19 42.47 43.76 41.14 48.06
EBITDA 1 22.69 21.13 21.92 23.69 21.35 -
EBIT 1 22.58 20.98 21.88 23.63 21.3 22.67
Operating Margin 55.09% 49.73% 51.52% 54% 51.76% 47.16%
Earnings before Tax (EBT) 1 28.51 71.84 72.78 133.6 -28.89 -28.35
Net income 1 23.12 57.57 56.99 108.4 -18.32 -24.29
Net margin 56.41% 136.45% 134.2% 247.76% -44.52% -50.54%
EPS 2 13.76 34.27 33.92 64.54 -10.90 -14.46
Free Cash Flow 1 10.69 5.182 8.779 12.16 7.101 2.865
FCF margin 26.09% 12.28% 20.67% 27.78% 17.26% 5.96%
FCF Conversion (EBITDA) 47.14% 24.53% 40.05% 51.31% 33.26% -
FCF Conversion (Net income) 46.25% 9% 15.4% 11.21% - -
Dividend per Share 2 7.600 7.600 7.600 7.600 - -
Announcement Date 19/02/19 18/02/20 23/02/21 28/02/22 01/03/23 20/03/24
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 347 339 348 323 328 336
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 15.28 x 16.04 x 15.86 x 13.64 x 15.37 x -
Free Cash Flow 1 10.7 5.18 8.78 12.2 7.1 2.87
ROE (net income / shareholders' equity) 12.4% 27% 22.1% 33.1% -5.08% -7.3%
ROA (Net income/ Total Assets) 2.41% 2.11% 2.02% 1.92% 1.62% 1.78%
Assets 1 957.6 2,725 2,824 5,637 -1,128 -1,362
Book Value Per Share 2 114.0 140.0 167.0 224.0 205.0 191.0
Cash Flow per Share 2 15.00 19.60 14.40 29.10 41.60 36.70
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 19/02/19 18/02/20 23/02/21 28/02/22 01/03/23 20/03/24
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
BONÄSUDDEN HOLDING AB Stock Bonäsudden Holding AB
+13.57% 25.22M
VONOVIA SE Stock Vonovia SE
+0.91% 24.92B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-21.13% 12.57B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.67% 11.07B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.23% 7.7B
VINHOMES Stock Vinhomes
-10.07% 6.67B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+2.42% 6.55B
VINGROUP Stock Vingroup
-2.35% 6.31B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
+1.44% 3.7B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+42.97% 3.43B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. BONAS Stock
  4. Financials Bonäsudden Holding AB