YOLFTbeta
Bahnhof AB Series B

Bahnhof AB Series B

BAHN-B · ST · Communication Services / Telecom Services

61.80SEK+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close61.80
Open61.80
Day Range61.80 – 61.90
52-Week Range46.98 – 61.20
Volume110.70K
Market Cap6.42B
P/E (TTM)34.31
Forward P/E23.31
EPS1.74
Dividend Yield3.35%
Beta0.61
50-Day Avg59.58
200-Day Avg54.67

About

Bahnhof AB (publ) provides internet services to individuals and businesses in Sweden, rest of Europe, and internationally. It provides broadband, telephony, VPN and antivirus, TV and streaming, office WiFi, WAN and WAN Lite, backbone and carrier, cloud, and colocation services; and data security services, including backup and recovery, and DDoS protection, as well as data center solutions. The company was founded in 1994 and is headquartered in Stockholm, Sweden. Bahnhof AB (publ) operate as a subsidiary of KN Telecom AB.

Company Details

  • SectorCommunication Services
  • IndustryTelecom Services
  • CEOMr. Jon Karlung
  • Employees291
  • HeadquartersAdolf Fredriks Kyrkogata 15, Stockholm, Sweden, Sweden
  • Websitehttps://bahnhof.se

Leadership

  • Mr. Jon KarlungMD, CEO & Executive Director · b. 1964
  • Mr. Andreas NormanCTO & Director
  • Fredrik IsakssonChief Financial Officer
  • Johan BelfrageChief Legal Officer
  • Markus ErikssonMarketing & Communications Manager
  • Charlotte TammHead of Human Resources

Financials

Income Statement

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue824.17M993.62M1.14B1.29B1.47B1.60B1.73B1.87B2.02B2.21B
Growth (%)-+20.56%+14.50%+13.62%+13.84%+9.01%+7.86%+8.08%+7.93%+9.70%
Cost of Revenue729.53M882.18M1.00B1.15B1.19B1.31B1.38B1.48B1.43B1.98B
Gross Profit94.63M111.44M136.97M139.22M187.96M192.39M234.34M263.36M590.47M234.73M
Gross Margin11.48%11.22%12.04%10.77%12.77%11.99%13.54%14.08%29.25%10.60%
Operating Expense00004.11M4.50M687.00K600.00K322.75M0
Operating Income94.63M111.44M136.97M139.22M183.85M187.89M233.65M262.76M267.72M234.73M
Operating Margin11.48%11.22%12.04%10.77%12.49%11.71%13.50%14.05%13.26%10.60%
EBITDA121.85M143.65M177.83M193.84M236.62M244.24M287.32M333.54M348.46M345.16M
EBITDA Margin14.78%14.46%15.63%15.00%16.08%15.22%16.61%17.84%17.26%15.59%
Net Income71.11M86.37M98.19M109.29M137.97M150.32M179.62M214.85M220.23M180.64M
Net Income Margin8.63%8.69%8.63%8.45%9.38%9.37%10.38%11.49%10.91%8.16%
R&D---187.00K187.00K187.00K687.00K688.00K672.00K-
R&D as % of Total Revenue---0.01%0.01%0.01%0.04%0.04%0.03%-
Interest Expense1.03M936.00K893.00K2.34M2.17M2.22M2.49M3.08M3.02M5.11M
Interest Expense % of Total Revenue0.12%0.09%0.08%0.18%0.15%0.14%0.14%0.16%0.15%0.23%

Balance Sheet

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets520.76M660.22M775.79M847.91M956.08M1.07B1.19B1.38B1.36B1.40B
Total Liabilities290.31M376.86M447.67M468.65M557.88M596.44M643.51M809.05M790.92M864.36M
Total Equity224.41M277.38M322.22M373.56M398.16M468.64M541.40M567.23M572.23M537.90M
Cash142.40M233.47M282.43M304.31M333.95M429.71M560.41M757.68M667.74M606.92M
Total Debt1.61M10.72M6.88M3.13M70.90M65.03M83.85M106.83M133.05M155.59M
Net Debt-140.78M-222.75M-275.55M-301.18M-263.05M-364.68M-476.56M-650.85M-534.69M-451.33M

Cash Flow

Currency: SEK2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow96.76M192.73M193.63M165.99M217.96M246.51M276.05M416.47M193.02M331.30M
Investing Cash Flow-70.60M-61.58M-83.99M-82.03M-114.08M-60.97M-28.94M-21.51M-56.42M-159.66M
Financing Cash Flow-41.80M-41.63M-61.11M-62.91M-73.57M-90.31M-117.55M-197.99M-227.84M-232.03M
Capital Expenditure70.61M61.58M82.25M81.18M46.00M60.62M28.94M21.51M56.42M76.46M
Free Cash Flow26.14M131.15M111.38M84.81M171.95M185.90M247.11M394.96M138.09M254.84M
Dividends Paid34.96M34.96M53.78M59.16M64.54M80.67M107.56M188.24M215.13M215.13M
FCF to OCF27.02%68.05%57.52%51.09%78.89%75.41%89.52%94.84%71.54%76.92%
Dividend Paid to FCF133.71%26.66%48.29%69.76%37.53%43.40%43.53%47.66%155.79%84.42%

Earnings

Report DateDec 31, 2009Feb 27, 2013Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Aug 27, 2015Sep 30, 2015Dec 31, 2015Apr 19, 2016Aug 23, 2016Nov 30, 2016Feb 21, 2017May 9, 2017Aug 22, 2017Oct 24, 2017Feb 20, 2018May 8, 2018Aug 21, 2018Oct 23, 2018Feb 19, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 18, 2020May 5, 2020Aug 18, 2020Nov 10, 2020Feb 16, 2021May 4, 2021Aug 19, 2021Nov 9, 2021Feb 15, 2022May 4, 2022Aug 18, 2022Nov 8, 2022Feb 14, 2023May 4, 2023Aug 17, 2023Nov 7, 2023Feb 13, 2024May 1, 2024Aug 15, 2024Nov 29, 2024Mar 27, 2025May 6, 2025Aug 19, 2025Nov 11, 2025Feb 17, 2026May 5, 2026
EPS Estimate------------------0.190.190.220.200.210.240.290.28-----------0.460.370.390.43---------0.480.530.570.590.58
EPS Actual0.050.140.100.130.140.120.130.130.150.160.130.140.150.170.160.160.190.150.190.190.220.200.150.220.290.250.230.220.290.270.300.310.310.340.320.340.360.340.390.420.440.420.470.430.550.550.520.500.560.470.540.530.530.090.58
Surprise------------------2.47%0.00%0.00%0.00%-28.57%-8.33%0.55%-11.00%------------26.76%5.41%7.69%2.33%---------12.50%0.00%-7.02%-84.75%0.00%
Timing-Pre-market---------Pre-market--Pre-marketPre-market-Pre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-market---Pre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hours-After-hours-Pre-marketPre-market----Pre-marketPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap6.42B
Enterprise Value6.05B
Trailing P/E34.31
Forward P/E23.31
Price / Sales2.81
Price / Book14.54
EPS1.74
Book Value4.11
Revenue (TTM)2.29B
Gross Profit (TTM)445.79M
EBITDA292.71M
Profit Margin8.15%
Operating Margin12.44%
Return on Equity40.37%
Return on Assets12.21%
Shares Outstanding77.57M
Shares Float23.33M
Beta0.61
Dividend Yield3.35%
Dividend Rate2.00
Payout Ratio1.67%

Dividends

20261×
2.00May 13, 2026
20251×
2.00May 14, 2025
20241×
2.00May 15, 2024
20231×
1.75May 10, 2023
20221×
1.00May 11, 2022
20211×
0.75May 12, 2021
20201×
0.60May 13, 2020
20191×
0.55May 15, 2019
20181×
0.50May 16, 2018
20171×
0.33May 18, 2017
20161×
0.33May 19, 2016
20151×
0.30May 21, 2015
20141×
0.28May 21, 2014
20131×
0.15May 22, 2013
20121×
0.05May 23, 2012
20111×
0.04May 20, 2011
20101×
0.04May 4, 2010
20091×
0.02May 13, 2009
20082×
0.04May 28, 20080.10May 13, 2008

Stock Splits

  • Oct 17, 201710:1