How Much Is Hönö Schakt AB Worth?
Hönö Schakt AB - Company Valuation
Enterprise Value
19,317,167 kr
How This Is Valued
- Capitalised Earnings (EV/EBITDA)
- 19,317,167 kr
- Revenue Multiple
- 48,334,238 kr
- Range
- 15,159,164 kr–25,483,794 kr
- Evidence Strength
- Low
- Based on FY
- 2025
- Valuation Date
- Business Strength
- C
- Altman Z″
- 2.02
- Risks
- Insufficient Data
Scope & Evidence
- Company
- Hönö Schakt AB
- Registration
- SE · 5568259708
- Covers
- Not stated in the filing
- Filings Used
- 6 · FY 2025, 2024, 2023, 2022, 2021, 2020
Valuation by Method
Capitalised Earnings (EV/EBITDA)
19.3m kr
Revenue Multiple
48.3m kr
0 kr
15m kr
30m kr
45m kr
60m kr
Industry: NACE 43 · 3 Europe industry cohorts
Methodology & Assumptions
- Maintainable EBITDA
- 1,753,971 kr
- Industry EV / EBITDA
- 11.0×
- EV / EBITDA Multiple
- 11.0×
- Industry Revenue Multiple
- 1.51×
- Revenue Multiple
- 1.51×
- Enterprise Value
- 19,317,167 kr
- Net Debt
- -1,706,648 kr
- Value Before Discount
- 19,317,167 kr
Key Ratios
- Current Ratio
- 1.20×
- Quick Ratio
- -
- Debt / Equity
- 2.83×
- Equity Ratio
- 26.1%
- Interest Coverage
- 6.46×
- Gross Margin
- -
- Net Profit Margin
- 0.9%
- Return on Equity
- 14.2%
- Return on Assets
- 3.7%
- Revenue CAGR
- 14.9%
Asset Distribution
Fixed AssetsCashReceivablesOther Assets
Liability Maturity
Short-TermLong-Term
3-Year Revenue Scenarios
80m kr
60m kr
40m kr
20m kr
0 kr
202620272028
OptimisticBaseConservative
Revenue vs Industry Peers
- GRK Sverige AB
- 4,081,029,000 kr
- Hercules Grundläggning Aktiebolag
- 1,059,399,000 kr
- Hönö Schakt AB ★
- 32,506,031 kr
- Småländska Entreprenad AB
- 2,408,799 kr
- Roslagens Berg & Bygg AB
- 259,406 kr
Revenue, Profit & EBITDA
34m kr
25.5m kr
17m kr
8.5m kr
0 kr
20212022202320242025
RevenueEBITDANet Profit
Versus Industry Median
34m kr
25.5m kr
17m kr
8.5m kr
0 kr
RevenueNet Profit
This CompanyIndustry Median