Subscribe

ByggPartner Gruppen AB (publ) (BYGGP.ST)

SEK37.80 +0.60 (+1.61%)
SE STO Industrials Engineering & Construction
Address Brunnsgatan 38 784 35
Borlänge, SE
CEO Sture Nilsson
IPO 2016-12-05
ISIN SE0009242324

Explore sections of this company profile

Description

Operating throughout Sweden, ByggPartner Gruppen AB (publ) is a comprehensive construction enterprise. Its activities span the development of commercial, community, and residential properties. The company also specializes in minor construction projects, extensive renovation work, fulfilling public sector framework agreements, and providing ongoing service contracts. Beyond its core building operations, it provides crucial scaffolding services, including erection, dismantling, and the rental of scaffolding as well as fall protection equipment. Furthermore, ByggPartner Gruppen manufactures and supplies essential wooden building components. Founded in Borlänge, Sweden, in 1992, the company rebranded from ByggPartner i Dalarna Holding AB (publ) to its current name in June 2022.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK37.80 +0.60 (+1.61%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
44.9K
Beta
0.88
Float Shares
7.70M
Free Float %
17.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.42% +1.69% -3.60% +9.05% +38.51% +14.22% +104.24% +138.97% -20.13% +70.68% +70.68%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
37.80
DCF (Unlevered) 77.66 +105.4%
DCF (Levered) 146.94 +288.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.74
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    +7.6% Q1'26: +20.9% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    +135.6% Q1'26: +102.3% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    +4.8% Q1'26: +5.5% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +2.9% Q1'26: +3.5% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +22.3% Q1'26: +30.5% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +0.1% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    0.46× Q1'26: 0.41× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 96% × Ke + 4% × Kd (8.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 77.66 Current price: 37.80
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
1.25B
est: 1.25B (+0.0%)
1.32B
est: 1.25B (+5.6%)
1.66B
est: 1.32B (+25.7%)
1.94B
est: 1.53B (+27.1%)
1.85B
est: 1.94B (-4.4%)
2.28B
est: 1.77B (+28.6%)
3.96B
est: 1.91B (+107.4%)
4.87B
est: 2.06B (+136.3%)
5.12B
est: 4.85B (+5.5%)
6.02B
6.02B – 6.02B
+24.2% YoY
6.13B
6.13B – 6.13B
+1.7% YoY
1.94B
1.94B – 1.94B
-68.3% YoY
1.77B
1.77B – 1.77B
-8.5% YoY
1.91B
1.91B – 1.91B
+7.5% YoY
2.06B
2.06B – 2.06B
+8.0% YoY
EBITDA
58.92M
est: 18.73M (+214.6%)
49.87M
est: 18.73M (+166.3%)
53.04M
est: 19.79M (+168.1%)
83.45M
est: 22.93M (+263.9%)
82.84M
est: 29.14M (+184.2%)
104.82M
est: 26.65M (+293.3%)
-54.59M
est: 28.66M (-290.4%)
-98.87M
est: 30.95M (-419.4%)
216.76M
est: 263.02M (-17.6%)
326.63M
326.63M – 326.63M
+24.2% YoY
332.32M
332.32M – 332.32M
+1.7% YoY
105.19M
105.19M – 105.19M
-68.3% YoY
96.20M
96.20M – 96.20M
-8.5% YoY
103.45M
103.45M – 103.45M
+7.5% YoY
111.72M
111.72M – 111.72M
+8.0% YoY
EBIT
50.60M
est: 3.40M (+1,389.8%)
40.83M
est: 3.40M (+1,102.1%)
46.02M
est: 3.59M (+1,182.9%)
70.13M
est: 4.16M (+1,586.7%)
68.27M
est: 5.28M (+1,191.9%)
88.60M
est: 4.83M (+1,733.5%)
-106.76M
est: 5.20M (-2,154.3%)
-181.99M
est: 5.61M (-3,342.6%)
147.76M
est: 159.35M (-7.3%)
197.89M
197.89M – 197.89M
+24.2% YoY
201.34M
201.34M – 201.34M
+1.7% YoY
63.73M
63.73M – 63.73M
-68.3% YoY
58.28M
58.28M – 58.28M
-8.5% YoY
62.67M
62.67M – 62.67M
+7.5% YoY
67.69M
67.69M – 67.69M
+8.0% YoY
Net Income
42.70M
est: 121.72M (-64.9%)
31.11M
est: 121.72M (-74.4%)
34.89M
est: 88.67M (-60.7%)
53.73M
est: 115.92M (-53.6%)
53.33M
est: 153.15M (-65.2%)
69.67M
est: 146.45M (-52.4%)
-93.38M
est: 169.27M (-155.2%)
-164.78M
est: 193.13M (-185.3%)
126.17M
est: 108.93M (+15.8%)
181.54M
181.54M – 181.54M
+66.7% YoY
190.62M
190.62M – 190.62M
+5.0% YoY
153.29M
153.29M – 153.29M
-19.6% YoY
146.59M
146.59M – 146.59M
-4.4% YoY
169.43M
169.43M – 169.43M
+15.6% YoY
193.32M
193.32M – 193.32M
+14.1% YoY
SGA
28.83M
est: 37.09M (-22.3%)
31.32M
est: 37.09M (-15.6%)
34.59M
est: 39.17M (-11.7%)
38.12M
est: 45.40M (-16.0%)
46.45M
est: 57.70M (-19.5%)
57.33M
est: 52.77M (+8.6%)
110.24M
est: 56.75M (+94.3%)
159.07M
est: 61.29M (+159.5%)
191.07M
est: 156.21M (+22.3%)
193.99M
193.99M – 193.99M
+24.2% YoY
197.38M
197.38M – 197.38M
+1.7% YoY
62.47M
62.47M – 62.47M
-68.3% YoY
57.13M
57.13M – 57.13M
-8.5% YoY
61.44M
61.44M – 61.44M
+7.5% YoY
66.36M
66.36M – 66.36M
+8.0% YoY
EPS
2.69
est: 2.68 (+0.2%)
1.96
est: 2.68 (-27.0%)
2.19
est: 1.96 (+12.0%)
3.38
est: 2.56 (+32.2%)
3.35
est: 3.38 (-0.8%)
4.38
est: 3.23 (+35.6%)
-4.82
est: 3.73 (-229.1%)
-5.11
est: 4.26 (-220.0%)
2.78
est: 2.40 (+15.8%)
4.00
4.00 – 4.00
+66.7% YoY
4.20
4.20 – 4.20
+5.0% YoY
3.38
3.38 – 3.38
-19.6% YoY
3.23
3.23 – 3.23
-4.4% YoY
3.73
3.73 – 3.73
+15.6% YoY
4.26
4.26 – 4.26
+14.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-25 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-21 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-20 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-11 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-08 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-07 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-06 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-05 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-05-04 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-30 A+ 4/5 5/5 5/5 5/5 3/5 4/5 2/5
2026-04-29 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-28 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-24 A- 4/5 3/5 5/5 5/5 2/5 4/5 2/5
2026-04-23 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 3/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
400.14M
OE per share TTM
8.80
Owner's Yield
18.31%
Maintenance CapEx ratio
5.99%
Maint CapEx / Avg PPE
2.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
156.4K
Shares Outstanding
45.34M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ann-Louise Holmbom Human Resource Manager female
Anna Kallstrom Chief Executive Officer of Flodén Byggnadsaktiebolag female
David Grimheden Deputy Chief Executive Officer male
Erik Foberg Chief Financial Officer male
Johan Karlsson Chief Executive Officer at ByggPartner male
Jorgen Isaksson Chief Executive Officer of Dalahusgruppen male
Karin Mellegard Djarf Chief Financial Officer female
Rickard Piehl Chief Executive Officer of Åhlin & Ekeroth male
Sture Nilsson President & Chief Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits