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

Financials Rusta AB

Equities

RUSTA

SE0020848356

Department Stores

Real-time Estimate Cboe Europe
Other stock markets
 10:36:14 2024-06-03 am EDT 		5-day change 1st Jan Change
81.5 SEK +2.13% Intraday chart for Rusta AB +0.12% +9.32%
May. 06 Rusta AB Opens Sourcing Office in Türkiye CI
Mar. 25 Rusta AB (OM:RUSTA) commences an Equity Buyback, under the authorization approved on September 1, 2023. CI

Valuation

Fiscal Period: April 2024 2025 2026
Capitalization 1 12,092 - -
Enterprise Value (EV) 1 17,557 17,200 16,880
P/E ratio 28.8 x 18.6 x 16.2 x
Yield 1.7% 2.56% 3.24%
Capitalization / Revenue 1.08 x 0.98 x 0.9 x
EV / Revenue 1.57 x 1.39 x 1.25 x
EV / EBITDA 10.3 x 8.5 x 7.6 x
EV / FCF 12.8 x 12.8 x 12.2 x
FCF Yield 7.79% 7.83% 8.22%
Price to Book 7.61 x 5.95 x 4.87 x
Nbr of stocks (in thousands) 151,525 - -
Reference price 2 79.80 79.80 79.80
Announcement Date - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2023 2024 2025 2026
Net sales 1 10,202 11,153 12,330 13,472
EBITDA 1 - 1,701 2,024 2,221
EBIT 1 - 775 1,032 1,150
Operating Margin - 6.95% 8.37% 8.54%
Earnings before Tax (EBT) 1 - 519.2 821.7 947.6
Net income 1 261.4 409.9 650.5 749.8
Net margin 2.56% 3.67% 5.28% 5.57%
EPS 2 - 2.770 4.285 4.935
Free Cash Flow 1 - 1,368 1,346 1,388
FCF margin - 12.27% 10.92% 10.3%
FCF Conversion (EBITDA) - 80.43% 66.54% 62.5%
FCF Conversion (Net income) - 333.9% 207% 185.12%
Dividend per Share 2 - 1.355 2.040 2.585
Announcement Date 10/9/23 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 3,247 2,281 3,206 2,846 3,612 2,547
EBITDA 1 606 145.8 609 436 701 289
EBIT 1 370 -39.78 358 194.5 446.5 20
Operating Margin 11.4% -1.74% 11.17% 6.84% 12.36% 0.79%
Earnings before Tax (EBT) 1 313 -120.4 302.5 140 393 -33.5
Net income 1 243 -95.18 239.5 111 311 -26.5
Net margin 7.48% -4.17% 7.47% 3.9% 8.61% -1.04%
EPS - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/14/24 - - - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: April 2023 2024 2025 2026
Net Debt 1 - 5,465 5,108 4,789
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) - 3.212 x 2.524 x 2.156 x
Free Cash Flow 1 - 1,369 1,347 1,388
ROE (net income / shareholders' equity) - 29.3% 35.9% 33%
ROA (Net income/ Total Assets) - 4.3% 6.9% 7.4%
Assets 1 - 9,531 9,427 10,132
Book Value Per Share 2 - 10.50 13.40 16.40
Cash Flow per Share 2 - 9.100 10.50 10.90
Capex 1 - 142 246 253
Capex / Sales - 1.28% 1.99% 1.88%
Announcement Date 10/9/23 - - -
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 Rusta AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
79.8 SEK
Average target price
86.67 SEK
Spread / Average Target
+8.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Department Stores

1st Jan change Capi.
RUSTA AB Stock Rusta AB
+9.32% 1.15B
WESFARMERS LIMITED Stock Wesfarmers Limited
+14.62% 48.89B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V. Stock El Puerto de Liverpool, S.A.B. de C.V.
+10.84% 11.69B
FIVE BELOW, INC. Stock Five Below, Inc.
-33.80% 7.62B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD. Stock Zhejiang China Commodities City Group Co., Ltd.
+7.65% 5.97B
CENTRAL RETAIL CORPORATION Stock Central Retail Corporation
-25.61% 5B
RYOHIN KEIKAKU CO., LTD. Stock Ryohin Keikaku Co., Ltd.
+8.71% 4.35B
WOOLWORTHS HOLDINGS LIMITED Stock Woolworths Holdings Limited
-24.58% 2.62B
BERLI JUCKER Stock Berli Jucker
-11.20% 2.42B
MAGAZINE LUIZA S.A. Stock Magazine Luiza S.A.
-42.27% 1.73B
Other Department Stores
  1. Stock Market
  2. Equities
  3. RUSTA Stock
  4. Financials Rusta AB