BHG Stock Analysis: BHG (publ) | ST
Internet Retail | ST, Sweden | Market Cap: 3.897m SEK | 12M Return: -13.9% | SE0010948588 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 7.56M
Qual. Beats: -1
Rev. Trend: -47.8%
Qual. Beats: 0
Warnings
Tailwinds
Seasonality
| Net Income: 89.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.05 > 0.02 and ΔFCF/TA -1.51 > 1.0 |
| NWC/Revenue: 0.81% < 20% (prev 1.01%; Δ -0.20% < -1%) |
| CFO/TA 0.06 > 3% & CFO 612.1m > Net Income 89.1m |
| Net Debt (2.12b) to EBITDA (762.4m): 2.78 < 3 |
| Current Ratio: 1.04 > 1.5 & < 3 |
| Outstanding Shares: last quarter (179.6m) vs 12m ago 0.16% < -2% |
| Gross Margin: 3.71% > 18% (prev 33.35%; Δ -29.64% > 0.5%) |
| Asset Turnover: 99.33% > 50% (prev 91.94%; Δ 7.39% > 0%) |
| Interest Coverage Ratio: 2.35 > 6 (EBIT TTM 331.3m / Interest Expense TTM 140.9m) |
| A: 0.01 (Total Current Assets 2.34b - Total Current Liabilities 2.25b) / Total Assets 10.9b |
| B: -0.07 (Retained Earnings -715.0m / Total Assets 10.9b) |
| C: 0.03 (EBIT TTM 331.3m / Avg Total Assets 11.0b) |
| D: 1.23 (Book Value of Equity 5.89b / Total Liabilities 4.78b) |
| Altman-Z'' = 1.33 = BB |
| DSRI: 0.86 (Receivables 503.9m/550.0m, Revenue 10.9b/10.2b) |
| GMI: 8.99 (GM 33.35% / 3.71%) |
| AQI: 1.00 (AQ_t 0.72 / AQ_t-1 0.72) |
| SGI: 1.07 (Revenue 10.9b / 10.2b) |
| TATA: -0.05 (NI 89.1m - CFO 612.1m) / TA 10.9b) |
| Beneish M = 4.14 (Cap -4..+1) = D |
As of October 24, 2026, the stock is trading at SEK 25.00 with a total of 2,249,837 shares traded. Over the past week, the price has changed by +27.10%, over one month by +22.55%, over three months by +35.65% and over the past year by -13.85%.
Current recommended Stop Loss: 24.20 (which is 3.2% or 1.3 ATR below the current price).
BHG (publ) has no consensus analysts rating.
P/E Trailing = 44.3265
P/S = 0.3573
P/B = 0.6216
Revenue TTM = 10.9b SEK
EBIT TTM = 331.3m SEK
EBITDA TTM = 762.4m SEK
Long Term Debt = 1.49b SEK (from longTermDebt, last quarter)
Short Term Debt = 279.2m SEK (from shortTermDebt, last quarter)
Debt = 2.68b SEK (from shortLongTermDebtTotal, last quarter) + Leases 549.0m
Net Debt = 2.12b SEK (calculated: Debt 2.68b - CCE 564.7m)
Enterprise Value = 6.01b SEK (3.90b + Debt 2.68b - CCE 564.7m)
Interest Coverage Ratio = 2.35 (Ebit TTM 331.3m / Interest Expense TTM 140.9m)
EV/FCF = 11.79x (Enterprise Value 6.01b / FCF TTM 510.0m)
FCF Yield = 8.48% (FCF TTM 510.0m / Enterprise Value 6.01b)
FCF Margin = 4.68% (FCF TTM 510.0m / Revenue TTM 10.9b)
Net Margin = 0.82% (Net Income TTM 89.1m / Revenue TTM 10.9b)
Gross Margin = 3.71% ((Revenue TTM 10.9b - Cost of Revenue TTM 10.5b) / Revenue TTM)
Gross Margin QoQ = 24.92% (prev 26.27%)
Tobins Q-Ratio = 0.55 (Enterprise Value 6.01b / Total Assets 10.9b)
Interest Expense / Debt = 5.26% (Interest Expense 140.9m / Debt 2.68b)
Taxrate = 32.99% (73.5m / 222.8m)
NOPAT = 222.0m (EBIT 331.3m * (1 - 32.99%))
Current Ratio = 1.04 (Total Current Assets 2.34b / Total Current Liabilities 2.25b)
Debt / Equity = 0.46 (Debt 2.68b / totalStockholderEquity, last quarter 5.89b)
Debt / EBITDA = 2.78 (Net Debt 2.12b / EBITDA 762.4m)
Debt / FCF = 4.15 (Net Debt 2.12b / FCF TTM 510.0m)
Total Stockholder Equity = 5.86b (last 4 quarters mean from totalStockholderEquity)
RoA = 0.81% (Net Income 89.1m / Total Assets 10.9b)
RoE = 1.52% (Net Income TTM 89.1m / Total Stockholder Equity 5.86b)
RoCE = 4.51% (EBIT 331.3m / Capital Employed (Equity 5.86b + L.T.Debt 1.49b))
RoIC = 2.65% (NOPAT 222.0m / Invested Capital 8.36b)
WACC = 5.49% (E(3.90b)/V(6.58b) * Re(6.84%) + D(2.68b)/V(6.58b) * Rd(5.26%) * (1-Tc(0.33)))
Discount Rate = 6.84% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 74.06 | Cagr: 0.09%
[DCF] Terminal Value 73.10% ; FCFF base≈580.8m ; Y1≈509.3m ; Y5≈411.5m
[DCF] Fair Price = 25.02 (EV 6.60b - Net Debt 2.12b = Equity 4.49b / Shares 179.4m; r=8.35% [WACC [floored]]; 5y FCF grow -15.0% → 2.50% )
EPS Correlation: N/A | EPS CAGR: N/A | SUE: -0.92 | # QB: -1
Revenue Correlation: -47.81 | Revenue CAGR: -3.45% | SUE: 0.27 | # QB: 0
EPS current Quarter (2026-09-30): EPS=0.23 | Chg30d=-11.76% | Revisions=-25% | Analysts=2
EPS current Year (2026-12-31): EPS=1.46 | Chg30d=-7.62% | Revisions=+25% | GrowthEPS=-9.4% | GrowthRev=+7.0%
EPS next Year (2027-12-31): EPS=2.08 | Chg30d=-0.95% | Revisions=+25% | GrowthEPS=+42.6% | GrowthRev=+7.6%
[Analyst] Revisions Ratio: +17% (up=2, down=1)