|
Market Closed -
Nasdaq Stockholm
17:00:00 02/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 20.50 SEK | +1.49% |
|
-0.49% | -38.35% |
| 08-20 | Ogunsen AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 05-22 | Ogunsen reports Q1 EBIT of SEK 6.1 million | RE |
Company Valuation: Ogunsen AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 470.8 | 459.6 | 399.8 | 335.1 | 357.7 | 217.3 | - | - |
| Change | - | -2.39% | -13% | -16.18% | 6.74% | -39.25% | - | - |
| Enterprise Value (EV) 1 | 405.1 | 404.9 | 365.2 | 315.4 | 328.3 | 198.3 | 195.3 | 193.3 |
| Change | - | -0.06% | -9.79% | -13.63% | 4.08% | -39.59% | -1.51% | -1.02% |
| P/E | 13.4x | 9.44x | 10.6x | 16x | 25.2x | 12.9x | 7.43x | 6.35x |
| PBR | 5.86x | 4.8x | 4.63x | 4.76x | 5.58x | 3.36x | 3x | 2.73x |
| PEG | - | 0.2x | -0.5x | -0.4x | -0.8x | 0.7x | 0.1x | 0.4x |
| Capitalization / Revenue | 1.12x | 0.91x | 0.78x | 0.72x | 0.81x | 0.49x | 0.47x | 0.44x |
| EV / Revenue | 0.96x | 0.8x | 0.71x | 0.68x | 0.74x | 0.45x | 0.42x | 0.39x |
| EV / EBITDA | 8.47x | 5.62x | 6.42x | 8.69x | 11.4x | 6.06x | 4.07x | 3.55x |
| EV / EBIT | 8.9x | 6.47x | 7.75x | 11.9x | 18x | 9.06x | 5.17x | 4.37x |
| EV / FCF | 9.71x | 7.6x | 11.1x | 14.7x | 11.4x | 8.26x | 5.14x | 4.5x |
| FCF Yield | 10.3% | 13.2% | 9.01% | 6.79% | 8.74% | 12.1% | 19.5% | 22.2% |
| Dividend per Share 2 | 3.3 | 4.5 | 3.4 | 1.9 | 1.5 | 2 | 2.5 | 3 |
| Rate of return | 7.5% | 10.5% | 9.19% | 6.1% | 4.51% | 9.9% | 12.4% | 14.9% |
| EPS 2 | 3.291 | 4.55 | 3.48 | 1.95 | 1.32 | 1.56 | 2.72 | 3.18 |
| Distribution rate | 100% | 98.9% | 97.7% | 97.4% | 114% | 128% | 91.9% | 94.3% |
| Net sales 1 | 420.3 | 505.2 | 513 | 465.2 | 443 | 439.6 | 464.8 | 494.1 |
| EBITDA 1 | 47.8 | 72.1 | 56.9 | 36.3 | 28.7 | 32.7 | 48 | 54.4 |
| EBIT 1 | 45.5 | 62.6 | 47.1 | 26.5 | 18.2 | 21.9 | 37.8 | 44.2 |
| Net income 1 | 35.4 | 48.9 | 37.3 | 21 | 14.2 | 17 | 29 | 34 |
| Net Debt 1 | -65.7 | -54.7 | -34.6 | -19.7 | -29.41 | -19 | -22 | -24 |
| Reference price 2 | 44.00 | 42.95 | 37.00 | 31.15 | 33.25 | 20.20 | 20.20 | 20.20 |
| Nbr of stocks (in thousands) | 10,700 | 10,700 | 10,806 | 10,758 | 10,758 | 10,758 | - | - |
| Announcement Date | 25/02/22 | 28/02/23 | 23/02/24 | 21/02/25 | 19/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.95x | 0.45x | 6.06x | 9.9% | 22.12M | |
| 34.36x | 6.1x | 23.33x | 0.14% | 170B | |
| 23.78x | 4.95x | 16.5x | 2.42% | 116B | |
| 20.38x | 6.26x | 13.31x | 4.34% | 39.91B | |
| 20.18x | 0.36x | 9.2x | 4% | 8.02B | |
| 10.86x | 3.48x | 7.61x | 1.54% | 7.39B | |
| 20.6x | 3.84x | 12.16x | 1.69% | 4.94B | |
| 13.05x | 0.28x | 7.44x | 4.19% | 4.85B | |
| 33.18x | 0.76x | 15.91x | 5.41% | 4.4B | |
| 13.91x | 1.2x | 6.99x | 2.9% | 4.18B | |
| Average | 20.32x | 2.77x | 11.85x | 3.65% | 35.94B | |
| Weighted average by Cap. | 27.86x | 5.33x | 18.72x | 1.63% |
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
- OGUN B Stock
- Valuation Ogunsen AB
Select your edition
All financial news and data tailored to specific country editions
