Peab AB (publ)
Peab AB (publ)
PEAB-B.ST
Valuace
53
Růst
8
Zdraví
70
Cena
kr 98.10
Dnes
-1.60 (-1.79%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues58.5858.5861.2861.6061.9358.9259.8554.0152.2350.0946.3444.3843.6343.1046.8443.5438.05
Cost of Revenues53.0553.0555.4056.0656.3553.0253.7148.7347.0545.3541.9541.1539.6940.3043.5439.8434.53
Gross Profit5.535.535.885.545.595.906.145.275.194.754.393.233.942.803.303.703.51
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues17.3415.3615.0610.8317.1915.7216.9311.4517.3715.16
Cost of Revenues15.6213.6513.3710.4214.9414.1715.2811.0116.0113.77
Gross Profit1.711.711.690.412.251.551.650.441.351.39
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.003.163.293.303.362.882.782.622.432.302.242.312.382.272.14
Depreciation & Amortization1.461.461.861.051.521.411.571.221.020.960.920.861.110.970.960.000.77
Total Operating Expenses3.243.242.722.963.283.292.392.852.792.602.382.282.242.312.382.192.01
Operating Income2.292.293.162.592.562.983.922.572.572.412.101.011.750.611.061.511.50
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.840.60
Depreciation & Amortization0.390.360.350.360.700.360.350.350.360.36
Total Operating Expenses0.970.670.900.690.880.550.890.450.840.48
Operating Income0.741.040.79-0.281.370.990.76-0.010.510.91
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.150.150.260.580.080.070.070.070.070.080.100.100.110.140.130.000.26
Interest Expense1.141.140.640.580.180.130.130.130.090.120.170.200.330.410.420.000.25
Other Expense-0.60-0.60-0.380.00-0.12-0.07-0.18-0.060.120.300.04-0.04-0.47-0.11-0.11-0.310.01
IBT1.701.702.782.592.442.903.752.512.522.452.050.911.230.380.811.201.51
Income Tax Expense0.330.330.390.600.610.530.560.420.420.390.320.110.200.090.090.250.32
Net Income1.361.372.391.991.832.383.182.092.102.061.730.801.030.300.730.941.19
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.030.020.040.050.000.070.060.070.060.06
Interest Expense0.110.110.750.170.090.170.170.160.170.20
Other Expense0.25-0.02-0.71-0.12-0.08-0.10-0.06-0.09-0.15-0.14
IBT0.991.030.08-0.401.290.890.71-0.100.360.77
Income Tax Expense0.170.200.00-0.030.170.150.11-0.040.150.15
Net Income0.830.830.07-0.371.120.730.60-0.060.210.62
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPSkr0.00kr0.00kr0.00kr6.92kr6.27kr8.06kr10.79kr9.00kr7.12kr7.01kr5.85kr2.71kr3.48kr1.01kr2.47kr3.26kr4.11
EPS Dilutedkr0.00kr0.00kr0.00kr6.92kr6.27kr8.06kr10.79kr9.00kr7.12kr7.01kr5.85kr2.71kr3.48kr1.01kr2.47kr3.26kr4.11
Shares Outstanding0.280.290.290.290.290.290.300.300.300.300.300.300.300.300.290.290.29
Diluted Shares Outstanding0.280.290.290.290.290.290.300.300.300.300.300.300.300.300.300.300.30
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.73$2.17
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.73$2.17
Shares Outstanding0.280.290.290.290.290.290.290.290.290.29
Diluted Shares Outstanding0.280.290.290.290.290.290.290.290.290.29
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.491.481.241.512.950.970.371.380.601.060.870.790.420.430.960.81
Short Term Investments0.000.000.000.000.000.000.390.000.000.000.000.000.000.004.800.00
Total Cash & ST Investments1.491.481.241.512.950.970.761.380.601.060.870.790.420.430.960.81
Accounts Receivable13.3611.128.920.000.000.000.000.000.000.009.7310.2013.3514.0412.2410.52
Inventory19.7019.951.7120.7217.5815.3411.9410.138.198.578.128.098.207.812.111.67
Other Current Assets30.980.3220.880.000.000.000.0014.5012.2712.070.010.020.020.015.194.92
Total Current Assets34.5632.8832.7534.6631.8027.3525.8426.0021.0521.7118.7219.1021.9822.2920.5017.92
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents0.451.471.480.841.491.021.241.011.371.71
Short Term Investments0.000.000.000.000.000.000.00-1.35-1.32-1.29
Total Cash & ST Investments0.451.471.480.841.491.021.241.011.371.71
Accounts Receivable12.1510.199.0114.870.000.0011.370.000.000.00
Inventory20.7320.2919.9519.190.000.0019.7721.4521.4521.23
Other Current Assets0.000.002.440.000.000.0021.010.000.000.00
Total Current Assets33.3331.9532.8833.7434.5632.9132.7536.2436.6833.54
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment8.097.658.338.317.677.576.815.745.514.283.653.833.974.444.584.85
Goodwill0.003.203.163.313.113.071.841.841.821.761.721.741.721.730.000.00
Intangible Assets3.790.530.430.670.660.610.500.410.350.280.280.300.340.390.002.19
Long-Term Investments3.853.462.830.000.000.001.570.000.000.000.000.000.000.00-2.231.98
Other Long-Term Assets0.000.004.043.893.753.402.163.333.543.523.573.273.692.996.110.55
Total Long-Term Assets15.8214.8918.7916.3615.3714.8212.8911.3211.239.909.329.289.879.7910.859.66
Total Assets50.3747.7751.5451.0147.1742.1638.7337.3232.2831.6128.0428.3931.8532.0731.3527.58
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment7.497.407.657.788.098.278.338.468.468.27
Goodwill0.000.003.200.000.000.003.160.000.000.00
Intangible Assets3.623.610.533.753.793.830.434.004.043.97
Long-Term Investments2.222.213.463.773.853.794.214.083.973.82
Other Long-Term Assets0.000.000.000.000.000.000.200.000.000.00
Total Long-Term Assets13.3813.2714.8915.3915.8215.9818.7916.6816.6216.25
Total Assets46.7145.2247.7749.1350.3748.8951.5452.9253.3049.78
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable16.034.104.905.134.994.694.305.184.884.473.983.843.814.530.004.07
Short-Term Debt9.068.2211.1811.709.397.633.491.821.172.293.103.373.471.851.742.89
Other Current Liabilities16.034.876.6410.301.771.931.2511.960.941.050.770.690.670.8213.466.78
Current Liabilities25.0822.9224.8427.1325.9623.6119.6819.6718.2918.3515.4615.6718.1016.3315.1913.85
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable15.8813.374.1016.0416.0313.554.9015.0414.8414.09
Short-Term Debt5.836.958.227.519.0611.6311.1813.9814.0212.65
Other Current Liabilities0.000.004.870.000.000.008.760.000.000.00
Current Liabilities21.7120.3222.9223.5525.0825.1824.8429.0128.8626.74
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt8.246.147.248.115.634.365.625.192.572.733.303.405.056.777.415.43
Capital Leases2.302.192.312.512.422.441.340.590.570.590.450.440.500.630.000.00
Def. Tax Liability0.630.542.990.490.320.180.150.120.210.370.460.560.490.440.380.33
Total Liabilities35.7131.2637.0737.2333.4929.7226.4625.9721.9122.2319.9720.3924.1824.0923.4019.91
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt7.506.706.147.7010.546.917.249.7510.909.90
Capital Leases0.002.082.192.192.300.821.722.332.252.37
Def. Tax Liability0.530.510.540.580.630.622.990.740.670.49
Total Liabilities31.3929.2231.2633.8135.7134.4137.0738.5139.5236.13
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock14.641.581.581.581.581.581.581.581.581.581.581.581.581.580.001.58
Retained Earnings0.0012.2310.249.409.558.508.117.266.375.374.424.293.793.980.003.39
Comprehensive Income0.000.090.050.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity14.6416.4814.4513.7713.6812.4412.2611.3510.369.388.088.007.677.987.957.67
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock0.000.001.5815.2914.6414.461.5814.3913.7613.64
Retained Earnings0.000.0012.230.000.000.0010.240.000.000.00
Comprehensive Income0.000.000.090.000.000.000.050.000.000.00
Total Common Equity15.2915.9716.4815.2914.6414.4614.4514.3913.7613.64
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt17.3014.3718.4219.8015.0211.999.117.013.745.026.406.778.528.639.158.31
Book Value14.6716.5014.4713.7913.6812.4412.2711.3510.369.388.088.007.677.997.957.67
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.030.030.020.030.030.020.020.020.020.02
Book Value15.2915.9716.4815.2914.6414.4614.4514.3913.7613.64
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.711.372.391.992.442.903.752.512.522.452.050.911.230.380.810.941.51
Depreciation & Amortization1.421.461.761.741.711.711.741.261.020.960.920.861.110.970.960.000.77
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change Working Capital3.380.391.840.63-4.92-1.283.11-3.10-2.940.060.550.471.15-1.37-0.76-2.13-0.73
Change In Accounts Receivable2.950.000.011.270.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable-0.950.000.53-1.350.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories1.780.041.300.71-2.75-1.712.14-1.75-2.11-0.60-0.300.120.30-1.54-0.460.000.05
Other Non-cash Items0.360.70-0.49-0.44-0.79-0.52-0.90-0.62-0.85-0.62-0.070.580.26-0.17-0.511.25-0.40
Cash from Operations6.580.000.003.92-1.562.827.690.05-0.252.843.462.833.75-0.190.500.061.16
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.830.830.960.001.120.730.60-0.060.210.96
Depreciation & Amortization0.000.360.000.000.000.360.350.350.360.36
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital1.430.07-0.77-0.330.99-0.171.37-0.362.040.32
Change In Accounts Receivable0.000.000.000.000.00-0.59-0.220.871.920.38
Change In Accounts Payable0.000.000.000.000.000.000.000.00-0.58-0.38
Change In Inventories0.830.17-0.36-0.600.510.421.59-1.231.47-0.06
Other Non-cash Items0.520.250.00-0.220.180.53-0.781.320.18-0.36
Cash from Operations0.000.000.000.000.000.000.000.003.551.28
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-1.03-1.03-0.60-1.32-1.45-1.08-0.94-1.45-1.39-1.31-0.85-0.60-0.52-0.40-0.76-1.35-0.89
Acquisitions0.212.000.280.30-0.09-0.20-3.110.14-0.01-0.16-0.130.05-0.130.20-0.27-0.25-0.34
Investments-0.400.00-0.34-0.40-0.62-1.89-0.35-0.41-0.46-0.39-0.69-0.99-1.16-0.82-0.620.00-0.41
Sales of Investment0.160.001.900.160.340.950.380.820.281.470.760.300.681.642.010.000.02
Other Investing Activities0.860.000.000.000.220.450.080.300.80-0.160.110.210.170.170.110.470.15
Cash from Investing-0.120.000.00-1.26-1.60-1.77-3.94-0.60-0.77-0.54-0.80-1.04-0.950.790.47-1.13-1.48
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.23-0.31-0.29-0.200.18-0.09-0.34-0.33-0.03-0.33
Acquisitions0.471.150.000.00-0.980.090.180.03-0.050.05
Investments0.000.000.000.000.000.000.000.00-0.400.00
Sales of Investment0.000.000.000.001.900.000.000.000.160.00
Other Investing Activities0.000.000.000.000.000.000.000.00-0.360.06
Cash from Investing0.000.000.000.000.000.000.000.00-0.39-0.23
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-9.040.000.00-0.28-4.77-7.80-9.06-1.73-1.16-1.28-3.13-3.16-1.94-0.63-1.870.00-0.43
Debt Issued3.6714.37-4.04-1.109.5610.8211.943.834.430.001.762.800.180.531.350.838.74
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.00-0.420.000.00-0.500.000.000.000.000.000.000.000.000.000.000.00-0.18
Dividends Paid-0.430.000.00-1.15-1.48-1.330.00-1.24-1.18-1.06-0.77-0.66-0.53-0.47-0.620.00-0.73
Other Financing Activities-4.330.000.00-1.498.4310.035.952.514.11-0.411.292.160.000.451.001.230.00
Cash from Financing-6.340.000.00-2.921.690.91-3.11-0.461.77-2.75-2.61-1.66-2.47-0.65-1.491.23-1.33
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.00-1.41
Debt Issued0.0013.33-0.32-0.73-0.84-2.09-1.240.12-2.980.15
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.26-0.160.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.00-2.920.00
Cash from Financing0.000.000.000.000.000.000.000.00-2.92-1.41
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.121.670.24-0.26-1.451.980.60-1.000.78-0.470.190.060.350.00-0.530.16-1.68
Closing Cash Balance1.493.151.481.241.512.950.970.371.380.601.060.870.810.440.440.970.81
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash1.311.38-1.020.000.63-0.650.47-0.220.24-0.36
Closing Cash Balance3.151.840.451.471.480.841.491.021.241.01
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow5.552.894.572.66-3.001.746.75-1.40-1.641.532.612.233.23-0.59-0.26-1.290.27
Real Free Cash Flow5.552.894.572.66-3.001.746.75-1.40-1.641.532.612.233.23-0.59-0.26-1.290.27
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow2.541.20-0.10-0.752.121.362.09-1.013.520.95
Real Free Cash Flow2.541.20-0.10-0.752.121.362.09-1.013.520.95
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader