Stock BONAV B BONAVA AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Bonava AB

Equities

BONAV B

SE0008091581

Real Estate Development & Operations

Market Closed - Nasdaq Stockholm
Other stock markets
 11:29:32 2024-05-29 am EDT 		5-day change 1st Jan Change
9.325 SEK -2.36% Intraday chart for Bonava AB -1.01% -28.98%
May. 23 Real Estate Group Bonava Sells Swedish Property to Aeonic MT
Apr. 24 Transcript : Bonava AB, Q1 2024 Earnings Call, Apr 24, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,738 8,439 8,383 3,169 1,409 3,072 - -
Enterprise Value (EV) 1 17,632 11,750 11,696 10,175 6,360 8,013 11,555 19,268
P/E ratio 17.4 x 11.5 x 10.4 x 6.25 x -1.23 x 22 x 17.7 x -20.8 x
Yield - 6.67% 4.47% - - - - -
Capitalization / Revenue 0.69 x 0.5 x 0.54 x 0.2 x 0.11 x 0.36 x 0.42 x 0.39 x
EV / Revenue 1.14 x 0.69 x 0.75 x 0.65 x 0.48 x 0.94 x 1.59 x 2.42 x
EV / EBITDA 12.3 x 8.71 x 9.12 x 9.04 x 8.03 x 21.1 x 23.5 x 24 x
EV / FCF -128 x 3.21 x 18.5 x -3.04 x -12.2 x -9.11 x 6.59 x -4.49 x
FCF Yield -0.78% 31.2% 5.4% -32.9% -8.21% -11% 15.2% -22.2%
Price to Book 1.42 x 1.07 x 1.01 x 0.4 x 0.21 x 0.23 x 0.23 x 0.39 x
Nbr of stocks (in thousands) 107,621 107,190 107,190 107,190 107,190 321,571 - -
Reference price 2 99.50 78.70 78.25 29.42 13.13 9.550 9.550 9.550
Announcement Date 1/23/20 1/29/21 2/3/22 2/2/23 2/1/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,474 16,997 15,491 15,706 13,269 8,555 7,274 7,961
EBITDA 1 1,432 1,349 1,283 1,126 792 379.2 491.9 804.1
EBIT 1 1,202 1,121 1,236 950 660 339.8 429.6 537.4
Operating Margin 7.77% 6.6% 7.98% 6.05% 4.97% 3.97% 5.91% 6.75%
Earnings before Tax (EBT) 1 834 999 1,020 695 -1,137 127.2 20.17 -155
Net income 1 615 733 808 505 -1,337 61.36 -0.8251 -147.3
Net margin 3.97% 4.31% 5.22% 3.22% -10.08% 0.72% -0.01% -1.85%
EPS 2 5.710 6.820 7.540 4.711 -10.66 0.4341 0.5402 -0.4582
Free Cash Flow 1 -138 3,662 631 -3,346 -522 -880 1,754 -4,287
FCF margin -0.89% 21.54% 4.07% -21.3% -3.93% -10.29% 24.11% -53.85%
FCF Conversion (EBITDA) - 271.46% 49.18% - - - 356.55% -
FCF Conversion (Net income) - 499.59% 78.09% - - - - -
Dividend per Share 2 - 5.250 3.500 - - - - -
Announcement Date 1/23/20 1/29/21 2/3/22 2/2/23 2/1/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 6,649 2,863 3,755 3,208 6,161 2,446 - 2,765 4,989 1,280 2,153 1,341 3,049 1,443 1,138
EBITDA - - - - - - - - - - - - - - -
EBIT 1 660 141 338 150 394 39 - 30 464 -22 99.26 11.92 218.9 52 -29
Operating Margin 9.93% 4.92% 9% 4.68% 6.4% 1.59% - 1.08% 9.3% -1.72% 4.61% 0.89% 7.18% 3.6% -2.55%
Earnings before Tax (EBT) 1 663 106 303 107 261 -56 47 -1,358 294 -133 43.72 -31.11 180.7 17 -69
Net income 1 541 77 215 90 211 -41 - -1,377 341 -135 29.54 -38.4 119.1 2 -53
Net margin 8.14% 2.69% 5.73% 2.81% 3.42% -1.68% - -49.8% 6.84% -10.55% 1.37% -2.86% 3.91% 0.14% -4.66%
EPS 2 5.040 0.7200 2.010 0.8396 1.141 -0.3825 -7.621 -12.85 2.700 -0.8700 0.0459 -0.1097 0.4352 - -0.1700
Dividend per Share 3.500 - - - - - - - - - - - - - -
Announcement Date 2/3/22 4/29/22 7/21/22 10/27/22 2/2/23 4/27/23 7/20/23 11/15/23 2/1/24 4/24/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,894 3,311 3,313 7,006 4,951 4,941 8,483 16,196
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.814 x 2.454 x 2.582 x 6.222 x 6.251 x 13.03 x 17.24 x 20.14 x
Free Cash Flow 1 -138 3,662 631 -3,346 -522 -880 1,754 -4,287
ROE (net income / shareholders' equity) 8.26% 9.48% 9.95% 6.2% -18.3% -0.11% 0.63% -2%
ROA (Net income/ Total Assets) 2.76% 3.16% 3.47% 2.05% -5.99% -0.03% 0.03% 0.73%
Assets 1 22,280 23,196 23,293 24,646 22,338 -177,850 -2,662 -20,309
Book Value Per Share 2 70.00 73.90 77.60 74.50 61.60 41.80 42.20 24.20
Cash Flow per Share - - - - - - - -
Capex 1 517 128 88 104 185 182 189 190
Capex / Sales 3.34% 0.75% 0.57% 0.66% 1.39% 2.13% 2.59% 2.39%
Announcement Date 1/23/20 1/29/21 2/3/22 2/2/23 2/1/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Bonava AB

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
9.55 SEK
Average target price
17.25 SEK
Spread / Average Target
+80.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
BONAVA AB Stock Bonava AB
-27.27% 291M
VONOVIA SE Stock Vonovia SE
-0.04% 25.28B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-18.55% 13.01B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+11.24% 11.22B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.39% 7.81B
VINHOMES Stock Vinhomes
-7.52% 6.83B
VINGROUP Stock Vingroup
+1.01% 6.58B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.53% 6.62B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-2.25% 3.78B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+39.07% 3.39B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. BONAV B Stock
  4. Financials Bonava AB