Valuation Bravida Holding AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-01-16 pm EST			5-day change	1st Jan Change
90.25 ^SEK	-0.22%		-0.72%	+0.56%

Jan. 16	SEB Lists Nordic Favorites for Q1, Highlights a Swedish Quartet of Smaller Companies as Most Interesting	FW
Jan. 15	PriorNilsson Evolve Up 2.79 Percent in December – Rusta, Kitron and Enity Drive Performance	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,222	25,818	22,691	16,539	16,375	18,462	18,462	-
Change	-	16.18%	-12.11%	-27.11%	-0.99%	12.74%	0%	-
Enterprise Value (EV) ¹	23,346	26,821	22,691	18,732	18,567	20,575	19,538	18,807
Change	-	14.89%	-15.4%	-17.45%	-0.88%	10.81%	-5.04%	-3.74%
P/E ratio	22.2x	22.5x	18x	13.5x	15.5x	15.3x	13.4x	11.9x
PBR	3.8x	3.79x	-	2.02x	1.88x	2x	1.87x	1.74x
PEG	-	1.6x	1.81x	-4.19x	-1.1x	1.1x	1x	0.9x
Capitalization / Revenue	1.05x	1.18x	0.86x	0.56x	0.55x	0.65x	0.63x	0.61x
EV / Revenue	1.1x	1.23x	0.86x	0.64x	0.63x	0.73x	0.67x	0.62x
EV / EBITDA	13.1x	13.8x	10.5x	8.07x	8.57x	8.99x	7.87x	6.97x
EV / EBIT	17.3x	17.7x	13.4x	10.9x	12.1x	12.4x	10.5x	9.11x
EV / FCF	10.9x	19.9x	-	23.4x	14.2x	17.9x	9.17x	9.28x
FCF Yield	9.15%	5.03%	-	4.27%	7.02%	5.6%	10.9%	10.8%
Dividend per Share ²	2.5	3	-	3.5	3.75	3.762	3.947	4.256
Rate of return	2.28%	2.36%	-	4.32%	4.68%	4.17%	4.37%	4.72%
EPS ²	4.93	5.64	6.2	6	5.16	5.895	6.725	7.581
Distribution rate	50.7%	53.2%	-	58.3%	72.7%	63.8%	58.7%	56.1%
Net sales ¹	21,147	21,876	26,303	29,423	29,653	28,187	29,080	30,420
EBITDA ¹	1,782	1,944	2,165	2,321	2,167	2,289	2,482	2,700
EBIT ¹	1,348	1,512	1,696	1,725	1,534	1,662	1,860	2,064
Net income ¹	1,002	1,148	1,267	1,227	1,056	1,197	1,378	1,554
Net Debt ¹	1,124	1,003	-	2,193	2,192	2,113	1,076	345.4
Reference price ²	109.50	127.00	111.40	81.05	80.10	90.25	90.25	90.25
Nbr of stocks (in thousands)	202,940	203,293	203,688	204,061	204,434	204,562	204,562	-
Announcement Date	2/12/21	2/15/22	2/14/23	2/15/24	2/11/25	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BRAVIDA HOLDING AB	15.31x	0.73x	8.99x	4.17%	2B
VINCI	13.82x	1.16x	6.38x	4.11%	75.72B
QUANTA SERVICES, INC.	68.87x	2.64x	26.16x	0.09%	69.6B
LARSEN & TOUBRO LIMITED	29.14x	2.13x	20.24x	1.09%	58.45B
FERROVIAL SE	48.6x	5.16x	34.06x	1.37%	48.85B
COMFORT SYSTEMS USA, INC.	42.68x	4.41x	29x	0.17%	39.42B
HOCHTIEF AG	33.42x	0.75x	13.08x	1.74%	32.55B
EMCOR GROUP, INC.	27.73x	1.79x	17.24x	0.14%	31.28B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.27x	5.08x	5.3%	30.3B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.97x	0.52x	8.5x	2.25%	28.62B
Average	31.40x	1.95x	16.87x	2.04%	41.68B
Weighted average by Cap.	34.98x	2.22x	18.41x	1.8%