OTCM
BHGSF
Market cap464mUSD
Jan 04, Last price
22.06USD
Name
BHG Group AB
Chart & Performance
Profile
BHG Group AB (publ) operates as a consumer e-commerce company in Sweden, Finland, Denmark, Norway, rest of Europe, and internationally. It operates in two segments, Do-It-Yourself (DIY) and Home Furnishing. The company offers a range of brands totalling approximately 1.5 million products within DIY, leisure, furniture, and furnishings. It operates approximately 100 online sites comprising bygghemma.se, trademax.se, chilli.se, nordicnest.se, and furniturebox.se, as well as approximately 70 showrooms. The company was formerly known as Bygghemma Group First AB (publ) and changed its name to BHG Group AB (publ) in May 2020. BHG Group AB (publ) was founded in 2006 and is headquartered in Malmö, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 9,962,500 -15.50% | 11,790,200 -12.23% | 13,433,600 6.06% | |||||||
Cost of revenue | 7,537,400 | 9,916,300 | 10,537,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,425,100 | 1,873,900 | 2,895,700 | |||||||
NOPBT Margin | 24.34% | 15.89% | 21.56% | |||||||
Operating Taxes | 3,300 | (50,900) | (64,100) | |||||||
Tax Rate | 0.14% | |||||||||
NOPAT | 2,421,800 | 1,924,800 | 2,959,800 | |||||||
Net income | (678,800) -56.62% | (1,564,700) -3,516.38% | 45,800 -90.48% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 85,900 | 1,694,800 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 598,200 | 259,700 | 311,400 | |||||||
Long-term debt | 2,848,600 | 2,935,300 | 3,453,300 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 29,100 | 27,900 | 838,800 | |||||||
Net debt | 2,995,500 | 2,808,400 | 3,272,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 657,200 | 1,550,200 | (105,600) | |||||||
CAPEX | (37,800) | (198,700) | ||||||||
Cash from investing activities | (77,600) | (654,400) | (454,900) | |||||||
Cash from financing activities | (477,400) | (970,900) | 765,100 | |||||||
FCF | 2,518,100 | 3,141,000 | 2,673,700 | |||||||
Balance | ||||||||||
Cash | 451,300 | 370,300 | 477,600 | |||||||
Long term investments | 16,300 | 15,100 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 195,800 | (53,500) | 1,105,700 | |||||||
Invested Capital | 8,722,700 | 9,099,300 | 11,322,600 | |||||||
ROIC | 27.18% | 18.85% | 27.23% | |||||||
ROCE | 26.44% | 19.67% | 24.28% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,234 | 179,200 | 136,800 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,425,100 | 2,571,600 | 3,444,200 | |||||||
EV/EBITDA | ||||||||||
Interest | 231,000 | 104,900 | ||||||||
Interest/NOPBT | 12.33% | 3.62% |