Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Besqab

Besqab

Besqab was formed by the merger of Aros Bostad and Besqab, completed in March 2024. The company is one of the larger residential developers in the greater Stockholm region. It develops apartments, ranging from the premium segment down to affordable housing. Besqab operates a relatively slim organisation, working mostly with outsourced construction. Besqab’s projects are increasingly being developed on its own balance sheet, compared to in fund structures and joint ventures (as was historically the case in Aros Bostad).

Sustainability information

As a residential developer, Besqab is exposed to several key external macro factors such as interest rates, inflation, and employment growth. There is a risk that lower and/or declining residential prices and/or construction costs lead to lower/reduced profits. Additionally, Besqab has a capital structure with interest bearing debt and preference shares, both of which require annual payments.

SEKm 2023 2024e 2025e
Sales 1433 1905 2644
Sales growth (%) 50,1 33 38,8
EBITDA 174 137 349
EBITDA margin (%) 12,1 7,2 13,2
EBIT adj. 173 137 349
EBIT adj. margin (%) 12,1 7,2 13,2
Pretax profit 130 84 274
EPS 2,23 1,07 2,7
EPS growth (%) -29,2 -52,1 N/A
EPS adj. 1,17 0,18 1,84
DPS 0 0 0
EV/EBITDA (x) 13,6 33,9 15,2
EV/EBIT adj. (x) 13,6 33,9 15,2
P/E (x) 11,1 23,1 9,2
P/E adj. (x) 21,1 136,4 13,4
EV/sales (x) 1,65 2,44 2,01
FCF yield (%) 29,3 -48,8 -8,9
Le. adj. FCF yld. (%) 29,3 -48,8 -8,9
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 1,7 8,6 4,3
Le. adj. ND/EBITDA (x) 1,6 7,1 3,7
SEKm 2023 2024e 2025e
Sales 1433 1905 2644
COGS -1148 -1554 -2083
Gross profit 284 351 561
Other operating items -111 -214 -212
EBITDA 174 137 349
Depreciation and amortisation 0 0 0
of which leasing depreciation 0 0 0
EBITA 173 137 349
EO Items 0 0 0
Impairment and PPA amortisation 0 16 0
EBIT 173 137 349
Net financial items -43 -53 -75
Pretax profit 130 84 274
Tax 0 0 0
Net profit 130 84 274
Minority interest -62 -86 -87
Net profit discontinued 0 0 0
Net profit to shareholders 68 -2 187
EPS 2,23 1,07 2,7
EPS adj. 1,17 0,18 1,84
Total extraordinary items after tax 0 0 0
Leasing payments 0 0 0
Tax rate (%) 0 0 0
Gross margin (%) 19,9 18,4 21,2
EBITDA margin (%) 12,1 7,2 13,2
EBITA margin (%) 12,1 7,2 13,2
EBIT margin (%) 12,1 7,2 13,2
Pre-tax margin (%) 9,1 4,4 10,4
Net margin (%) 9,1 4,4 10,4
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 50,1 33 38,8
EBITDA growth (%) 20,7 -20,9 153,8
EBITA growth (%) 22,7 -20,8 153,8
EBIT growth (%) 22,7 -20,8 N/A
Net profit growth (%) -4,4 -35,5 226,4
EPS growth (%) -29,2 -52,1 N/A
Profitability N/A N/A N/A
ROE (%) 8,3 -0,1 7,8
ROE adj. (%) 8,3 -1,2 7,8
ROCE (%) 7,2 3,7 6,3
ROCE adj. (%) 7,2 3,2 6,3
ROIC (%) 7,9 4,1 7,1
ROIC adj. (%) 7,9 4,1 7,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 174 137 349
EBITDA adj. margin (%) 12,1 7,2 13,2
EBITDA lease adj. 174 137 349
EBITDA lease adj. margin (%) 12,1 7,2 13,2
EBITA adj. 173 137 349
EBITA adj. margin (%) 12,1 7,2 13,2
EBIT adj. 173 137 349
EBIT adj. margin (%) 12,1 7,2 13,2
Pretax profit Adj. 130 68 274
Net profit Adj. 130 68 274
Net profit to shareholders adj. 68 -19 187
Net adj. margin (%) 9,1 3,6 10,4
SEKm 2023 2024e 2025e
EBITDA 174 137 349
Goodwill 0 0 0
Net financial items -43 -53 -75
Other intangible assets 0 0 0
Paid tax 0 0 0
Tangible fixed assets 0 120 120
Non-cash items 0 3 0
Right-of-use asset 0 0 0
Cash flow before change in WC 130 87 274
Total other fixed assets 193 1056 1056
Change in working capital 224 -1630 -508
Fixed assets 193 1176 1176
Operating cash flow 354 -1544 -234
Inventories 1877 3232 3622
Capex tangible fixed assets 0 0 0
Receivables 215 923 1281
Capex intangible fixed assets 0 0 0
Other current assets 17 12 12
Acquisitions and Disposals 0 423 0
Cash and liquid assets 239 445 698
Free cash flow 354 -1121 -234
Total assets 2541 5788 6789
Dividend paid 0 -82 -87
Shareholders equity 934 2295 2481
Share issues and buybacks 0 0 0
Minority 854 1178 1178
Leasing liability amortisation 0 0 0
Total equity 1788 3473 3659
Other non-cash items 100 320 0
Long-term debt 329 646 896
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 19 200 200
Total other long-term liabilities 0 0 0
Short-term debt 191 834 1158
Accounts payable 0 0 0
Other current liabilities 214 636 876
Total liabilities and equity 2541 5788 6789
Net IB debt 299 1181 1503
Net IB debt excl. pension debt 299 1181 1503
Net IB debt excl. leasing 280 982 1303
Capital employed 2326 5152 5913
Capital invested 2087 4654 5162
Working capital 1894 3531 4039
Market cap. diluted (m) 1208 2295 2633
Net IB debt adj. 299 1181 1503
Market value of minority 854 1178 1178
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 2360 4655 5314
Total assets turnover (%) 54,7 45,7 42
Working capital/sales (%) 140 142,4 143,2
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 16,7 34 41,1
Net debt / market cap (%) 24,7 51,5 57,1
Equity ratio (%) 70,4 60 53,9
Net IB debt adj. / equity (%) 16,7 34 41,1
Current ratio 5,8 3,14 2,76
EBITDA/net interest 4 2,6 4,7
Net IB debt/EBITDA (x) 1,7 8,6 4,3
Net IB debt/EBITDA lease adj. (x) 1,6 7,1 3,7
Interest coverage 4 2,6 4,7
SEKm 2023 2024e 2025e
Shares outstanding adj. 49 93 107
Diluted shares adj. 49 93 107
EPS 2,23 1,07 2,7
Dividend per share 0 0 0
EPS adj. 1,17 0,18 1,84
BVPS 19,11 24,69 23,28
BVPS adj. 23,05 25,11 26,86
Net IB debt/share 6,11 12,71 14,1
Share price 24,7 24,7 24,7
Market cap. (m) 1208 2295 2633
P/E (x) 11,1 23,1 9,2
EV/sales (x) 1,65 2,44 2,01
EV/EBITDA (x) 13,6 33,9 15,2
EV/EBITA (x) 13,6 33,9 15,2
EV/EBIT (x) 13,6 33,9 15,2
Dividend yield (%) 0 0 0
FCF yield (%) 29,3 -48,8 -8,9
Le. adj. FCF yld. (%) 29,3 -48,8 -8,9
P/BVPS (x) 1,29 1 1,06
P/BVPS adj. (x) 1,29 1 1,06
P/E adj. (x) 21,1 136,4 13,4
EV/EBITDA adj. (x) 13,6 33,9 15,2
EV/EBITA adj. (x) 13,6 33,9 15,2
EV/EBIT adj. (x) 13,6 33,9 15,2
EV/CE (x) 1 0,9 0,9
Investment ratios N/A N/A N/A
Capex/sales (%) 0 0 0
Capex/depreciation 0 N/A N/A
Capex tangibles / tangible fixed assets N/A 0 0
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles N/A 0 0

Equity research

Read earlier research

Media

Aros Bostad - Fireside chat with CEO Magnus Andersson
Aros Bostad - Company presentation with CEO Magnus Andersson

Main shareholders - Besqab

Main shareholders Share capital % Voting shares % Verified
Familjen Nordström 16.9 % 17.5 % 26 Sep 2024
Alm Equity AB 14.3 % 15.7 % 31 Oct 2024
Vencom Residential AB 6.6 % 7.2 % 26 Sep 2024
Samir Taha 5.3 % 6.0 % 26 Sep 2024
Rutger Arnhult 6.3 % 5.3 % 26 Sep 2024
Första AP-fonden 4.8 % 5.3 % 26 Sep 2024
Per Rutegård 4.3 % 4.7 % 5 Jul 2024
Swedbank Försäkring 4.3 % 4.7 % 26 Sep 2024
Stiftelsen Olle Engkvist Byggmästare 3.5 % 3.6 % 26 Sep 2024
Sven Jemsten 2.5 % 2.6 % 26 Sep 2024
Source: Holdings by Modular Finance AB