Stock RUSTA RUSTA AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Rusta AB

Equities

RUSTA

SE0020848356

Department Stores

Market Closed - Nasdaq Stockholm
Other stock markets
 08:59:38 24/05/2024 pm IST 		5-day change 1st Jan Change
80.35 SEK -0.50% Intraday chart for Rusta AB -0.37% +7.71%
25/03 Rusta AB (OM:RUSTA) commences an Equity Buyback, under the authorization approved on September 1, 2023. CI
20/03 Rusta Opens Four New Stores This Spring CI

Valuation

Fiscal Period: April 2024 2025 2026
Capitalization 1 12,175 - -
Enterprise Value (EV) 1 17,675 17,370 17,136
P/E ratio 29 x 18.8 x 16.3 x
Yield 1.69% 2.54% 3.22%
Capitalization / Revenue 1.09 x 0.99 x 0.9 x
EV / Revenue 1.58 x 1.41 x 1.27 x
EV / EBITDA 10.4 x 8.58 x 7.72 x
EV / FCF 12.9 x 12.9 x 12.3 x
FCF Yield 7.74% 7.75% 8.1%
Price to Book 7.66 x 5.99 x 4.91 x
Nbr of stocks (in thousands) 1,51,525 - -
Reference price 2 80.35 80.35 80.35
Announcement Date - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April 2023 2024 2025 2026
Net sales 1 10,202 11,153 12,330 13,472
EBITDA 1 - 1,701 2,024 2,221
EBIT 1 - 775 1,032 1,150
Operating Margin - 6.95% 8.37% 8.54%
Earnings before Tax (EBT) 1 - 519.2 821.7 947.5
Net income 1 261.4 409.9 650.5 749.9
Net margin 2.56% 3.67% 5.28% 5.57%
EPS 2 - 2.770 4.285 4.935
Free Cash Flow 1 - 1,368 1,346 1,388
FCF margin - 12.27% 10.92% 10.3%
FCF Conversion (EBITDA) - 80.43% 66.54% 62.49%
FCF Conversion (Net income) - 333.9% 207% 185.08%
Dividend per Share 2 - 1.355 2.040 2.585
Announcement Date 09/10/23 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 3,247 2,281 3,206 2,846 3,612 2,547
EBITDA 1 606 146 609 436 701 289
EBIT 1 370 -39.88 358 194.5 446.5 20
Operating Margin 11.4% -1.75% 11.17% 6.84% 12.36% 0.79%
Earnings before Tax (EBT) 1 313 -120.5 302.5 140 393 -33.5
Net income 1 243 -95 239.5 111 311 -26.5
Net margin 7.48% -4.16% 7.47% 3.9% 8.61% -1.04%
EPS - - - - - -
Dividend per Share - - - - - -
Announcement Date 14/03/24 - - - - -
1SEK in Million
Estimates

Balance Sheet Analysis

Fiscal Period: April 2023 2024 2025 2026
Net Debt 1 - 5,500 5,195 4,961
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) - 3.233 x 2.567 x 2.234 x
Free Cash Flow 1 - 1,369 1,347 1,388
ROE (net income / shareholders' equity) - 29.3% 35.9% 33%
ROA (Net income/ Total Assets) - 4.3% 6.9% 7.4%
Assets 1 - 9,531 9,427 10,134
Book Value Per Share 2 - 10.50 13.40 16.40
Cash Flow per Share 2 - 9.100 10.50 10.90
Capex 1 - 142 246 253
Capex / Sales - 1.28% 1.99% 1.88%
Announcement Date 09/10/23 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
80.35 SEK
Average target price
86.67 SEK
Spread / Average Target
+7.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Department Stores

1st Jan change Capi.
RUSTA AB Stock Rusta AB
+7.71% 1.14B
WESFARMERS LIMITED Stock Wesfarmers Limited
+11.89% 49.84B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V. Stock El Puerto de Liverpool, S.A.B. de C.V.
+17.69% 12.01B
FIVE BELOW, INC. Stock Five Below, Inc.
-37.61% 7.15B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD. Stock Zhejiang China Commodities City Group Co., Ltd.
+9.29% 6.1B
CENTRAL RETAIL CORPORATION Stock Central Retail Corporation
-21.95% 5.27B
RYOHIN KEIKAKU CO., LTD. Stock Ryohin Keikaku Co., Ltd.
+1.04% 4.09B
WOOLWORTHS HOLDINGS LIMITED Stock Woolworths Holdings Limited
-15.15% 3B
BERLI JUCKER Stock Berli Jucker
-10.80% 2.43B
MAGAZINE LUIZA S.A. Stock Magazine Luiza S.A.
-38.89% 2.09B
Other Department Stores
  1. Stock Market
  2. Equities
  3. RUSTA Stock
  4. Financials Rusta AB