BMAX Stock Analysis: Byggmax | ST
Home Improvement Retail | ST, Sweden | Market Cap: 3.242m SEK | 12M Return: 15.1% | SE0003303627 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 8.46M
EPS Trend: 74.4%
Qual. Beats: 1
Rev. Trend: 12.4%
Qual. Beats: 0
Warnings
Tailwinds
Seasonality
| Net Income: 233.0m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.13 > 0.02 and ΔFCF/TA 3.65 > 1.0 |
| NWC/Revenue: -5.77% < 20% (prev -8.82%; Δ 3.05% < -1%) |
| CFO/TA 0.14 > 3% & CFO 817.0m > Net Income 233.0m |
| Net Debt (3.62b) to EBITDA (962.0m): 3.76 < 3 |
| Current Ratio: 0.82 > 1.5 & < 3 |
| Outstanding Shares: last quarter (58.7m) vs 12m ago -0.18% < -2% |
| Gross Margin: 5.17% > 18% (prev 35.01%; Δ -29.84% > 0.5%) |
| Asset Turnover: 103.5% > 50% (prev 101.7%; Δ 1.77% > 0%) |
| Interest Coverage Ratio: 5.47 > 6 (EBIT TTM 328.0m / Interest Expense TTM 60.0m) |
| A: -0.06 (Total Current Assets 1.58b - Total Current Liabilities 1.93b) / Total Assets 5.82b |
| B: 0.36 (Retained Earnings 2.08b / Total Assets 5.82b) |
| C: 0.06 (EBIT TTM 328.0m / Avg Total Assets 5.94b) |
| D: 0.77 (Book Value of Equity 2.53b / Total Liabilities 3.29b) |
| Altman-Z'' = 1.94 = BBB |
| DSRI: 1.08 (Receivables 189.0m/175.0m, Revenue 6.15b/6.17b) |
| GMI: 6.77 (GM 35.01% / 5.17%) |
| AQI: 1.03 (AQ_t 0.38 / AQ_t-1 0.37) |
| SGI: 1.00 (Revenue 6.15b / 6.17b) |
| TATA: -0.10 (NI 233.0m - CFO 817.0m) / TA 5.82b) |
| Beneish M = 2.28 (Cap -4..+1) = D |
As of October 21, 2026, the stock is trading at SEK 61.70 with a total of 1,245,078 shares traded. Over the past week, the price has changed by +18.20%, over one month by +16.64%, over three months by +19.11% and over the past year by +15.11%.
Current recommended Stop Loss: 60.10 (which is 2.6% or 1.3 ATR below the current price).
Byggmax has no consensus analysts rating.
P/E Trailing = 13.7905
P/E Forward = 15.5763
P/S = 0.5259
P/B = 1.2314
P/EG = 0.57
Revenue TTM = 6.15b SEK
EBIT TTM = 328.0m SEK
EBITDA TTM = 962.0m SEK
Long Term Debt = 1.24b SEK (from longTermDebtTotal, last fiscal year)
Short Term Debt = 657.0m SEK (from shortTermDebt, last quarter)
Debt = 3.64b SEK (from shortLongTermDebtTotal, last quarter) + Leases 1.72b
Net Debt = 3.62b SEK (calculated: Debt 3.64b - CCE 21.0m)
Enterprise Value = 6.86b SEK (3.24b + Debt 3.64b - CCE 21.0m)
Interest Coverage Ratio = 5.47 (Ebit TTM 328.0m / Interest Expense TTM 60.0m)
EV/FCF = 9.04x (Enterprise Value 6.86b / FCF TTM 759.0m)
FCF Yield = 11.06% (FCF TTM 759.0m / Enterprise Value 6.86b)
FCF Margin = 12.34% (FCF TTM 759.0m / Revenue TTM 6.15b)
Net Margin = 3.79% (Net Income TTM 233.0m / Revenue TTM 6.15b)
Gross Margin = 5.17% ((Revenue TTM 6.15b - Cost of Revenue TTM 5.83b) / Revenue TTM)
Gross Margin QoQ = 11.49% (prev -15.45%)
Tobins Q-Ratio = 1.18 (Enterprise Value 6.86b / Total Assets 5.82b)
Interest Expense / Debt = 1.65% (Interest Expense 60.0m / Debt 3.64b)
Taxrate = 18.82% (54.0m / 287.0m)
NOPAT = 266.3m (EBIT 328.0m * (1 - 18.82%))
Current Ratio = 0.82 (Total Current Assets 1.58b / Total Current Liabilities 1.93b)
Debt / Equity = 1.44 (Debt 3.64b / totalStockholderEquity, last quarter 2.53b)
Debt / EBITDA = 3.76 (Net Debt 3.62b / EBITDA 962.0m)
Debt / FCF = 4.77 (Net Debt 3.62b / FCF TTM 759.0m)
Total Stockholder Equity = 2.51b (last 4 quarters mean from totalStockholderEquity)
RoA = 3.92% (Net Income 233.0m / Total Assets 5.82b)
RoE = 9.28% (Net Income TTM 233.0m / Total Stockholder Equity 2.51b)
RoCE = 8.74% (EBIT 328.0m / Capital Employed (Equity 2.51b + L.T.Debt 1.24b))
RoIC = 5.88% (NOPAT 266.3m / Invested Capital 4.53b)
WACC = 3.55% (E(3.24b)/V(6.88b) * Re(6.04%) + D(3.64b)/V(6.88b) * Rd(1.65%) * (1-Tc(0.19)))
Discount Rate = 6.04% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -10.02 | Cagr: 0.02%
[DCF] Terminal Value 77.97% ; FCFF base≈683.0m ; Y1≈782.9m ; Y5≈1.15b
[DCF] Fair Price = 234.1 (EV 17.3b - Net Debt 3.62b = Equity 13.7b / Shares 58.6m; r=8.35% [WACC [floored]]; 5y FCF grow 15.0% → 2.50% )
EPS Correlation: 74.40 | EPS CAGR: 192.1% | SUE: 1.52 | # QB: 1
Revenue Correlation: 12.38 | Revenue CAGR: 0.25% | SUE: 0.11 | # QB: 0
EPS current Quarter (2026-09-30): EPS=3.68 | Chg30d=+2.51% | Revisions=+25% | Analysts=1
EPS current Year (2026-12-31): EPS=4.66 | Chg30d=+1.53% | Revisions=+40% | GrowthEPS=+43.4% | GrowthRev=+3.0%
EPS next Year (2027-12-31): EPS=5.11 | Chg30d=+2.30% | Revisions=+40% | GrowthEPS=+9.7% | GrowthRev=+4.5%
[Analyst] Revisions Ratio: +62% (up=5, down=0)