Loading...
XSTOBRAV
Market cap1.47bUSD
Dec 23, Last price  
79.30SEK
1D
0.00%
1Q
1.15%
Jan 2017
43.53%
IPO
81.46%
Name

Bravida Holding AB

Chart & Performance

D1W1MN
XSTO:BRAV chart
P/E
13.21
P/S
0.55
EPS
6.00
Div Yield, %
4.08%
Shrs. gr., 5y
0.19%
Rev. gr., 5y
8.79%
Revenues
29.42b
+11.86%
11,918,400,00011,080,411,00012,000,189,00014,205,546,00014,792,000,00017,293,000,00019,305,000,00020,404,000,00021,147,000,00021,876,000,00026,303,000,00029,423,000,000
Net income
1.23b
-3.16%
-331,200,000174,000,000320,000,000287,000,000674,000,000818,000,000951,000,000882,000,0001,002,000,0001,148,000,0001,267,000,0001,227,000,000
CFO
1.42b
-10.99%
-669,600,000457,000,000659,000,000841,000,000428,000,0001,038,000,0001,052,000,0001,599,000,0002,171,000,0001,437,000,0001,592,000,0001,417,000,000
Dividend
May 08, 20243.5 SEK/sh
Earnings
Feb 13, 2025

Profile

Bravida Holding AB (publ) provides technical services and installations for buildings and industrial facilities in Sweden, Norway, Denmark, and Finland. The company offers installation and refurbishment of technical systems in properties, facilities, and infrastructure; and operation and maintenance services, as well as undertakes minor refurbishment works. It also provides installation services for electrical, heating and plumbing, and technical solutions, as well as heating, ventilation, and air conditioning systems in buildings and facilities; and installs and services cooling and power facilities, and solar panels. In addition, it provides telecom and other low-voltage installations; fire and intruder alarm products and systems; access control systems; CCTV; and integrated security systems, as well as electric-car charging; energy optimization; and GreenHub fossil-free transport services. Further, the company offers technical management of properties and facilities services. It serves property owners, professional tenants, and industrial companies. The company was founded in 1922 and is headquartered in Stockholm, Sweden.
URL
https://www.bravida.se/
IPO date
Oct 16, 2015
Employees
13,000
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
29,423,000
11.86%
26,303,000
20.24%
21,876,000
3.45%
Cost of revenue
27,698,000
24,607,000
20,364,000
Unusual Expense (Income)
NOPBT
1,725,000
1,696,000
1,512,000
NOPBT Margin
5.86%
6.45%
6.91%
Operating Taxes
336,000
349,000
318,000
Tax Rate
19.48%
20.58%
21.03%
NOPAT
1,389,000
1,347,000
1,194,000
Net income
1,227,000
-3.16%
1,267,000
10.37%
1,148,000
14.57%
Dividends
(662,000)
(610,000)
(507,000)
Dividend yield
3.99%
2.68%
1.96%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,738,000
1,447,000
1,959,000
Long-term debt
2,977,000
2,216,000
1,632,000
Deferred revenue
656,000
Other long-term liabilities
660,000
558,000
124,000
Net debt
3,641,000
2,305,000
1,950,000
Cash flow
Cash from operating activities
1,417,000
1,592,000
1,437,000
CAPEX
(113,000)
(142,000)
(88,000)
Cash from investing activities
(618,000)
(817,000)
(509,000)
Cash from financing activities
(999,000)
(1,078,000)
(1,151,000)
FCF
757,000
1,134,000
1,253,000
Balance
Cash
1,046,000
1,308,000
1,594,000
Long term investments
28,000
50,000
47,000
Excess cash
42,850
547,200
Stockholders' equity
4,748,000
4,417,000
3,314,000
Invested Capital
12,165,000
10,552,150
8,960,800
ROIC
12.23%
13.81%
13.68%
ROCE
13.46%
15.11%
15.28%
EV
Common stock shares outstanding
204,475
204,139
203,332
Price
81.05
-27.24%
111.40
-12.28%
127.00
15.98%
Market cap
16,572,702
-27.12%
22,741,114
-11.94%
25,823,123
16.03%
EV
20,250,702
25,086,114
27,789,123
EBITDA
2,322,000
2,164,000
1,944,000
EV/EBITDA
8.72
11.59
14.29
Interest
174,000
67,000
51,000
Interest/NOPBT
10.09%
3.95%
3.37%