Loading...
XSTOB3
Market cap59mUSD
Dec 23, Last price  
71.70SEK
1D
-1.10%
1Q
-17.96%
Jan 2017
-9.24%
IPO
36.57%
Name

B3 Consulting Group AB (publ)

Chart & Performance

D1W1MN
XSTO:B3 chart
P/E
10.80
P/S
0.57
EPS
6.64
Div Yield, %
10.36%
Shrs. gr., 5y
2.75%
Rev. gr., 5y
9.45%
Revenues
1.14b
-0.63%
235,785,411227,818,544310,863,000382,503,000488,548,000619,750,000726,289,000839,465,000851,383,000921,886,0001,148,070,0001,140,800,000
Net income
61m
-41.43%
10,147,518-195,48814,448,00018,995,00023,003,00024,226,00023,371,00017,555,00022,915,00045,290,000103,300,00060,500,000
CFO
68m
-55.31%
-13,762,683-5,945,01118,382,00023,918,00038,612,00028,835,00044,565,00055,211,00069,180,00077,664,000151,714,00067,800,000
Dividend
Nov 13, 20243.5 SEK/sh
Earnings
Feb 12, 2025

Profile

B3 Consulting Group AB (publ) provides IT and management consultancy services in Sweden. The company was formerly known as B3IT Management AB (publ) and changed its name to B3 Consulting Group AB (publ) in May 2018. B3 Consulting Group AB (publ) was founded in 2003 and is headquartered in Stockholm, Sweden.
URL
https://www.b3.se/
IPO date
Jun 13, 2016
Employees
804
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,140,800
-0.63%
1,148,070
24.53%
921,886
8.28%
Cost of revenue
960,200
789,892
832,546
Unusual Expense (Income)
NOPBT
180,600
358,178
89,340
NOPBT Margin
15.83%
31.20%
9.69%
Operating Taxes
19,900
29,195
14,711
Tax Rate
11.02%
8.15%
16.47%
NOPAT
160,700
328,983
74,629
Net income
60,500
-41.43%
103,300
128.09%
45,290
97.64%
Dividends
(67,700)
(30,026)
(7,569)
Dividend yield
7.24%
2.18%
1.07%
Proceeds from repurchase of equity
(19,300)
(49,982)
(17,101)
BB yield
2.06%
3.63%
2.43%
Debt
Debt current
64,700
44,113
36,587
Long-term debt
211,300
123,947
124,455
Deferred revenue
Other long-term liabilities
3,500
479
246
Net debt
209,100
64,630
92,338
Cash flow
Cash from operating activities
67,800
151,714
77,664
CAPEX
(4,600)
(785)
(2,166)
Cash from investing activities
(2,100)
(4,470)
(7,356)
Cash from financing activities
(100,200)
(118,091)
(62,455)
FCF
113,719
322,357
60,089
Balance
Cash
48,900
83,393
54,240
Long term investments
18,000
20,037
14,464
Excess cash
9,860
46,026
22,610
Stockholders' equity
66,100
129,493
96,148
Invested Capital
344,840
227,238
235,339
ROIC
56.18%
142.24%
31.55%
ROCE
50.92%
131.07%
34.63%
EV
Common stock shares outstanding
8,501
8,765
8,514
Price
110.00
-29.94%
157.00
89.61%
82.80
89.04%
Market cap
935,097
-32.05%
1,376,100
95.20%
704,975
102.63%
EV
1,167,697
1,473,734
817,602
EBITDA
201,800
378,455
108,093
EV/EBITDA
5.79
3.89
7.56
Interest
3,900
2,948
3,220
Interest/NOPBT
2.16%
0.82%
3.60%