Bravida (BRAV.ST) stock price, revenue, and financials

Bravida market cap is kr25.7 b, and annual revenue was kr21.15 b in FY 2020

KR25.7 B

BRAV.ST Mkt cap, 10-Nov-2021

KR5.2 B

Bravida Revenue Q1, 2021
Bravida Gross profit (Q1, 2021)713 M
Bravida Gross profit margin (Q1, 2021), %13.6%
Bravida Net income (Q1, 2021)202 M
Bravida EBIT (Q1, 2021)266 M
Bravida Cash, 31-Mar-20211.4 B
Bravida EV25.3 B
Get notified regarding key financial metrics and revenue changes at BravidaLearn more
Banner background

Bravida Revenue

Bravida revenue was kr21.15 b in FY, 2020 which is a 3.6% year over year increase from the previous period.

Embed Graph

Bravida Revenue Breakdown

Embed Graph

Bravida revenue breakdown by business segment: 53.1% from Installation and 46.9% from Service

Bravida revenue breakdown by geographic segment: 5.8% from Finland, 18.4% from Denmark, 23.8% from Norway and 52.1% from Sweden

Bravida Income Statement

Annual

SEKFY, 2018FY, 2020FY, 2020

Revenue

19.3b20.4b21.1b

Revenue growth, %

6%4%

Cost of goods sold

16.5b17.5b18.1b

Gross profit

2.8b2.9b3.1b

Gross profit Margin, %

15%14%14%

General and administrative expense

1.6b1.7b1.7b

Operating expense total

1.6b1.7b1.7b

EBIT

1.2b1.2b1.3b

EBIT margin, %

6%6%6%

Interest expense

48.0m80.0m88.0m

Interest income

32.0m7.0m14.0m

Pre tax profit

1.2b1.2b1.3b

Income tax expense

235.0m267.0m276.0m

Net Income

956.0m884.0m997.0m

EPS

4.74.44.9

Bravida Balance Sheet

Annual

SEKFY, 2018FY, 2019FY, 2020

Cash

735.0m972.0m1.7b

Accounts Receivable

3.4b3.5b3.4b

Prepaid Expenses

39.0m43.0m23.0m

Inventories

108.0m122.0m135.0m

Current Assets

5.9b6.6b7.0b

PP&E

87.0m102.0m110.0m

Goodwill

8.2b8.7b8.9b

Total Assets

14.3b16.5b17.1b

Accounts Payable

2.1b2.2b2.1b

Short-term debt

800.0m1.8b1.7b

Current Liabilities

7.1b8.7b8.7b

Long-term debt

1.3b1.2b1.2b

Non-Current Liabilities

2.0b2.2b2.4b

Total Debt

2.1b3.0b2.9b

Total Liabilities

9.1b10.9b11.2b

Common Stock

4.0m4.0m4.0m

Retained Earnings

1.7b2.0b2.4b

Total Equity

5.2b5.6b5.9b

Debt to Equity Ratio

0.4 x0.5 x0.5 x

Debt to Assets Ratio

0.1 x0.2 x0.2 x

Financial Leverage

2.7 x3 x2.9 x

Bravida Cash Flow

Annual

SEKFY, 2018FY, 2019FY, 2020

Accounts Receivable

(476.0m)(87.0m)342.0m

Inventories

7.0m3.0m12.0m

Cash From Operating Activities

1.1b1.6b2.2b

Purchases of PP&E

(12.0m)(34.0m)(34.0m)

Cash From Investing Activities

(249.0m)(503.0m)(316.0m)

Long-term Borrowings

(600.0m)(1.1b)(2.6b)

Dividends Paid

(312.0m)(404.0m)(457.0m)

Cash From Financing Activities

(914.0m)(881.0m)(990.0m)

Net Change in Cash

(111.0m)215.0m866.0m

Income Taxes Paid

219.0m154.0m244.0m

Quarterly

SEKQ1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020Q1, 2021

Cash From Operating Activities

414.0m545.0m610.0m560.0m1.3b1.3b144.0m

Cash From Investing Activities

(127.0m)(295.0m)(425.0m)(81.0m)(227.0m)(425.0m)(142.0m)

Long-term Borrowings

(460.0m)(550.0m)(1.2b)(280.0m)(860.0m)(817.0m)(448.0m)

Dividends Paid

(404.0m)(404.0m)

Cash From Financing Activities

(460.0m)(484.0m)(496.0m)(270.0m)(860.0m)(817.0m)(448.0m)

Net Change in Cash

(172.0m)(233.0m)(311.0m)208.0m200.0m226.0m(446.0m)

Income Taxes Paid

45.0m94.0m100.0m72.0m124.0m176.0m65.0m

Bravida Ratios

SEKFY, 2018

Revenue/Employee

1.7m

Debt/Equity

0.4 x

Debt/Assets

0.1 x

Financial Leverage

2.7 x

Bravida Operating Metrics

Bravida's Customers was reported to be 65 k in FY, 2020. Bravida's Backlog was reported to be kr13.8b in FY, 2020.
FY, 2018FY, 2019FY, 2020

Backlog

kr11.99 bkr14.49 bkr13.79 b

Customers

55 k55 k65 k

Suppliers

5505501.5 k

Branches

281297302

Branches (Sweden)

160162166

Branches (Norway)

636363

Branches (Finland)

171717

Branches (Denmark)

415556

Bravida Human Capital

Bravida's employees are reported to be approximately 8% female and 92% male.

Gender

Y, 2020Y, 2019Y, 2018
Male92.4%92.2%93.4%
Female7.6%7.8%6.6%