AROS BOSTADSUTVECKLING AB |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.8 SEK | +2.12% |
|
+0.46% | +4.58% |
| Apr. 24 | Aros Bostadsutveckling AB will Change its Name to Besqab AB | CI |
| Apr. 24 | Aros Bostadsutveckling AB will Change its Ticker to BESQAB from AROS | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,355 | 1,551 | 1,752 | 1,429 | - | - |
| Enterprise Value (EV) 1 | 2,241 | 2,305 | 1,752 | 2,555 | 3,097 | 3,711 |
| P/E ratio | 49.3 x | -25.7 x | 9.48 x | 27.5 x | 6.82 x | - |
| Yield | - | - | - | - | - | 6.42% |
| Capitalization / Revenue | 22.5 x | 37.7 x | 1.18 x | 1.15 x | 0.8 x | 0.72 x |
| EV / Revenue | 21.4 x | 56 x | 1.18 x | 2.06 x | 1.74 x | 1.86 x |
| EV / EBITDA | 44.4 x | -38.4 x | 8.37 x | 13.1 x | 13.1 x | 12.6 x |
| EV / FCF | -16.1 x | -5.38 x | - | -7.98 x | -4.89 x | -3,711 x |
| FCF Yield | -6.2% | -18.6% | - | -12.5% | -20.4% | -0.03% |
| Price to Book | 2.87 x | 1.25 x | - | 1.02 x | 0.78 x | - |
| Nbr of stocks (in thousands) | 37,920 | 37,920 | 53,908 | 53,908 | - | - |
| Reference price 2 | 62.10 | 40.90 | 32.50 | 26.50 | 26.50 | 26.50 |
| Announcement Date | 2/25/22 | 2/17/23 | 2/19/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 104.9 | 41.14 | 1,488 | 1,240 | 1,784 | 1,997 |
| EBITDA 1 | - | 50.54 | -60.09 | 209.4 | 194.5 | 236.5 | 295 |
| EBIT 1 | - | 47.38 | -62.55 | 209.4 | 194.5 | 236.5 | 295 |
| Operating Margin | - | 45.18% | -152.05% | 14.07% | 15.69% | 13.25% | 14.77% |
| Earnings before Tax (EBT) | - | 44.63 | -62.55 | 209.4 | - | 238.4 | 325 |
| Net income 1 | -40.27 | 44.63 | -62.56 | 168.3 | -48.66 | 182.4 | 248 |
| Net margin | - | 42.55% | -152.09% | 11.31% | -3.93% | 10.22% | 12.42% |
| EPS 2 | - | 1.260 | -1.590 | 3.430 | 0.9624 | 3.884 | - |
| Free Cash Flow 1 | - | -139.1 | -428.4 | - | -320 | -633 | -1 |
| FCF margin | - | -132.59% | -1,041.5% | - | -25.81% | -35.48% | -0.05% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | 1.700 |
| Announcement Date | 2/26/21 | 2/25/22 | 2/17/23 | 2/19/24 | - | - | - |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 10.72 | 18.09 | 8.43 | 6.269 | 11.22 | 15.22 | 496.2 | 66.56 | 437.2 | 493.2 | 206 | 4 | 4 | 480 | 481 |
| EBITDA 1 | 2.633 | 5.22 | -8.568 | -9.026 | -3.304 | -39.19 | 71.34 | 5.527 | 61.63 | 70.88 | 38 | -28 | -15 | 69 | 71 |
| EBIT 1 | 1.849 | 3.661 | -9.285 | -9.619 | -4.012 | -39.63 | 71.34 | 5.525 | 61.62 | 70.88 | 38 | -28 | -15 | 69 | 71 |
| Operating Margin | 17.25% | 20.24% | -110.14% | -153.44% | -35.75% | -260.48% | 14.38% | 8.3% | 14.09% | 14.37% | 18.45% | -700% | -375% | 14.38% | 14.76% |
| Earnings before Tax (EBT) 1 | 1.057 | 1.882 | -9.814 | -10.52 | -4.809 | -37.41 | 66.95 | -3.852 | 52.64 | 93.63 | 27 | -40 | -28 | 55 | 58 |
| Net income 1 | 1.057 | 1.882 | -9.814 | -10.52 | -4.809 | -37.42 | 66.97 | -3.879 | 52.63 | 52.59 | 11 | -54 | -42 | 37 | 40 |
| Net margin | 9.86% | 10.4% | -116.42% | -167.79% | -42.85% | -245.95% | 13.5% | -5.83% | 12.04% | 10.66% | 5.34% | -1,350% | -1,050% | 7.71% | 8.32% |
| EPS | 0.0300 | 0.0500 | -0.2600 | -0.2800 | -0.1300 | -0.8500 | 1.400 | -0.0800 | - | 1.020 | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/26/21 | 2/25/22 | 5/13/22 | 8/26/22 | 11/17/22 | 2/17/23 | 5/12/23 | 8/25/23 | 11/17/23 | 2/19/24 | - | - | - | - | - |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 754 | - | 1,126 | 1,669 | 2,282 |
| Net Cash position 1 | - | 113 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -12.54 x | - | 5.789 x | 7.056 x | 7.736 x |
| Free Cash Flow 1 | - | -139 | -428 | - | -320 | -633 | -1 |
| ROE (net income / shareholders' equity) | - | 6.61% | -5.26% | - | 10.1% | 10.6% | - |
| ROA (Net income/ Total Assets) | - | 4.49% | -3.41% | - | -1.6% | 1.8% | 5.2% |
| Assets 1 | - | 993.3 | 1,835 | - | 3,041 | 10,131 | 4,769 |
| Book Value Per Share 2 | - | 21.60 | 32.60 | - | 25.90 | 33.90 | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 80.4 | 16.1 | - | 244 | 301 | 14 |
| Capex / Sales | - | 76.67% | 39.15% | - | 19.68% | 16.87% | 0.7% |
| Announcement Date | 2/26/21 | 2/25/22 | 2/17/23 | 2/19/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
26.5
SEK
Average target price
47.17
SEK
Spread / Average Target
+77.99%
EPS Revisions
- Stock Market
- Equities
- BESQAB Stock
- BESQAB PREF B Stock
- Financials Aros Bostadsutveckling AB
