Bravida Holding AB

Bravida Holding AB

12.80
EUR
-0.13
(-1.01%)
0.63EPS
17.67P/E
2.27BMarket Cap
Oct 23Next Earn
Bravida Holding AB
DUS:BV0
(Dusseldorf Stock Exchange)

Recent

price

12.80

P/E

ratio

17.67

div

yld

5.33%

ROIC.AI

2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
SEK
- -
54.97
59.53
70.48
73.39
85.79
95.59
100.77
104.24
107.84
129.2
144.24
145.1
137.91
144.6
Revenue per Share
- -
0.86
1.59
1.42
3.34
4.06
4.71
4.36
4.94
5.66
6.22
6.02
5.17
6.02
6.99
Basic EPS, GAAP
- -
2.2
3.19
4
2.03
5.05
5.15
7.73
10.53
6.65
7.12
6.39
9.01
6.34
8.48
Free Cash Flow per Basic Share
- -
- -
2.48
1.37
1
1.25
1.54
2
2.25
2.5
3
3.25
3.49
3.75
7.55
Dividend per Share
16.75
18.34
16.34
17.58
20.18
23.08
25.84
27.57
28.85
33.53
38.77
40.32
43.04
44.56
44.8
Book Value per Share
-16.73
-15.08
-18.11
-18.25
-17.58
-15.88
-14.81
-15.53
-15.02
-13.37
-12.5
-13.58
-12.75
-10.74
-11.71
Tangible Book Value per Share
202
202
202
202
202
202
202
202
203
203
204
204
204
205
204
Basic Weighted Avg Shares
- -
11,080
12,000
14,206
14,792
17,293
19,305
20,404
21,147
21,876
26,303
29,423
29,653
28,208
29,561
Sales/Revenue/Turnover
- -
5.42
5.87
5.51
6.38
6.2
6.25
5.99
6.37
6.91
6.45
5.86
5.17
5.91
5.94
Operating Margin (%)
- -
13
15
21
26
34
33
417
434
432
468
597
633
633
- -
Depreciation Expense
- -
174
320
287
673
818
951
882
1,002
1,148
1,267
1,227
1,056
1,231
1,429
Net Income, GAAP
- -
21.27
27.27
31.99
23.15
19.53
19.73
23.2
21.66
21.84
21.38
21.29
22.04
20.85
20.85
Effective Tax Rate (%)
- -
1.57
2.67
2.02
4.55
4.73
4.93
4.32
4.74
5.25
4.82
4.17
3.56
4.36
4.83
Profit Margin (%)
-558
109
-158
-997
-719
-1,280
-1,174
-2,143
-1,759
-2,116
-1,574
-1,841
-2,342
-1,523
-1,750
Working Capital
2,814
3,312
3,441
2,700
2,700
1,736
1,348
1,289
1,395
762
1,411
1,665
1,132
1,704
966
LT Debt
3,379
3,701
3,306
3,554
4,078
4,662
5,238
5,596
5,876
6,832
7,935
8,266
8,828
9,127
9,137
Total Equity
- -
6.86
7.18
7.64
10.27
11.51
12.42
11.01
11.3
12
12.37
11.47
9.5
10
14.45
Return on Invested Capital (%)
- -
6.3
8.55
9.08
10.8
12.03
13.14
11.41
11.81
12.94
12.82
12.01
10.02
10.93
13.61
Return on Capital (%)
- -
4.92
9.16
8.4
17.69
18.76
19.26
16.32
17.51
18.12
17.23
15.22
12.4
13.74
15.85
Return on Common Equity (%)

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1,898
515
504
LT Borrowings
760
- -
- -
LT Finance Leases
944
995
966
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
205
205
204
Market Capitalization
18,240
20,060
25,189

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
10,215
10,216
10,649
Cash, Cash Equivalents & STI
956
895
764
Accounts Receivable, Net
5,771
5,611
6,027
Inventories
252
- -
- -
Total Current Liabilities
11,738
11,562
12,399
Payables & Accruals
- -
- -
- -
ST Debt
1,898
515
504
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10%
9.35%
3.39%
Free Cash Flow
16.09%
-5.56%
-29.59%
Net Income, GAAP
20.31%
4.88%
16.57%
Sales/Revenue/Turnover
7.35%
6.29%
-4.87%
Total Cash Common Dividend
11.91%
11.01%
7.42%

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7,275
7,694
6,575
8,108
29,653
2025
6,888
6,974
- -
7,913
28,208
2026
7,045
7,629
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.98
1.16
0.96
2.07
5.17
2025
1.11
1.31
- -
2.41
6.02
2026
1.17
2.1
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
3.51
- -
- -
3.49
2025
- -
3.75
- -
- -
3.75
2026
- -
3.8
- -
- -
- -
Business
Bravida Holding AB (publ) is a leading Nordic provider of technical installation and service solutions for buildings and industrial facilities. The company specializes in electricity, plumbing, heating, ventilation, and air conditioning (HVAC) systems, offering integrated solutions that include consulting, design, installation, operation, maintenance, and refurbishment. Additional services include sprinkler systems, water and wastewater systems, fire and intruder alarms, access control, CCTV, building automation, energy optimization, property management, and fossil-free transport solutions under its GreenHub offering. Bravida operates primarily in Sweden, Norway, Denmark, and Finland and serves professional tenants, property owners, construction and industrial companies, as well as the public sector. Founded in 1922, Bravida is headquartered in Stockholm, Sweden. In the last two years, Bravida has pursued a strategic expansion through acquisitions, completing 27 acquisitions between 2023 and 2024, primarily in Sweden and Finland, including the acquisition of Nykysähkö Oy and Nykyrakennus Oy in 2024. These acquisitions add complementary businesses in electrical and automation installation and have contributed approximately SEK 2 billion in annual sales. The company also focuses on investing in energy efficiency services and building automation, which generated over SEK 1 billion in revenues in 2023. Bravida continues to prioritize selective M&A growth, targeting service businesses and strategic technology sectors, while implementing cost efficiency measures to improve operational margins. Its recent organizational changes include strengthening group management with roles such as Chief Operations Excellence Officer. Bravida maintains a strong financial position which supports ongoing acquisitions and dividend payouts. Bravida’s business model centers on two main areas: installing technical systems in new and existing buildings and facilities, and providing service and maintenance of completed installations. Its product portfolio encompasses electrical systems, heating, plumbing, ventilation, sprinklers, cooling, security systems including alarms and access control, telecom and low-voltage installations, lifts, power and solar panel installations, as well as commercial kitchen solutions and vehicle charging infrastructure. The company actively advances sustainability through green technologies and fossil-free transportation services. Bravida Holding AB operates through five geographical divisions—North, Stockholm, South, Norway, and Denmark—employing approximately 14,000 people. The company remains committed to long-term sustainable growth in the Nordic region’s building and industrial segments through a combination of organic development and strategic acquisitions. This comprehensive approach combining extensive technical expertise, geographic coverage, and focused investment in energy and digital technologies positions Bravida as a key player in the Nordic technical installation and service market.