Loading...
XSTO
B3
Market cap56mUSD
May 26, Last price  
59.40SEK
1D
-1.16%
1Q
-11.87%
Jan 2017
-24.81%
IPO
13.14%
Name

B3 Consulting Group AB (publ)

Chart & Performance

D1W1MN
P/E
6.50
P/S
0.48
EPS
9.14
Div Yield, %
5.89%
Shrs. gr., 5y
3.41%
Rev. gr., 5y
6.11%
Revenues
1.13b
-1.01%
235,785,411227,818,544310,863,000382,503,000488,548,000619,750,000726,289,000839,465,000851,383,000921,886,0001,148,070,0001,140,800,0001,129,300,000
Net income
83m
+37.69%
10,147,518-195,48814,448,00018,995,00023,003,00024,226,00023,371,00017,555,00022,915,00045,290,000103,300,00060,500,00083,300,000
CFO
-15m
L
-13,762,683-5,945,01118,382,00023,918,00038,612,00028,835,00044,565,00055,211,00069,180,00077,664,000151,714,00067,800,000-14,700,000
Dividend
Nov 13, 20243.5 SEK/sh
Earnings
Jul 14, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,129,300
-1.01%
1,140,800
-0.63%
1,148,070
24.53%
Cost of revenue
843,300
960,200
789,892
Unusual Expense (Income)
NOPBT
286,000
180,600
358,178
NOPBT Margin
25.33%
15.83%
31.20%
Operating Taxes
7,800
19,900
29,195
Tax Rate
2.73%
11.02%
8.15%
NOPAT
278,200
160,700
328,983
Net income
83,300
37.69%
60,500
-41.43%
103,300
128.09%
Dividends
(31,900)
(67,700)
(30,026)
Dividend yield
4.88%
7.24%
2.18%
Proceeds from repurchase of equity
(4,300)
(19,300)
(49,982)
BB yield
0.66%
2.06%
3.63%
Debt
Debt current
64,700
44,113
Long-term debt
211,300
123,947
Deferred revenue
Other long-term liabilities
275,500
3,500
479
Net debt
(77,700)
209,100
64,630
Cash flow
Cash from operating activities
(14,700)
67,800
151,714
CAPEX
(4,500)
(4,600)
(785)
Cash from investing activities
(18,400)
(2,100)
(4,470)
Cash from financing activities
61,700
(100,200)
(118,091)
FCF
278,900
113,719
322,357
Balance
Cash
77,700
48,900
83,393
Long term investments
18,000
20,037
Excess cash
21,235
9,860
46,026
Stockholders' equity
124,100
66,100
129,493
Invested Capital
516,465
344,840
227,238
ROIC
64.60%
56.18%
142.24%
ROCE
52.67%
50.92%
131.07%
EV
Common stock shares outstanding
8,851
8,501
8,765
Price
73.90
-32.82%
110.00
-29.94%
157.00
89.61%
Market cap
654,061
-30.05%
935,097
-32.05%
1,376,100
95.20%
EV
606,061
1,167,697
1,473,734
EBITDA
317,200
201,800
378,455
EV/EBITDA
1.91
5.79
3.89
Interest
17,700
3,900
2,948
Interest/NOPBT
6.19%
2.16%
0.82%