|
Real-time Estimate
Cboe Europe
09:00:12 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 185.20 SEK | +0.33% |
|
+1.31% | -29.87% |
| 09-28 | DNB Carnegie cuts target price for AAK to 277 kronor (300), reiterates buy | FW |
| 09-25 | SB1 Markets cuts target price for AAK - growth path less clear | FW |
Company Valuation: AAK AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 50,485 | 46,163 | 58,349 | 81,917 | 68,707 | 48,167 | - | - |
| Change | - | -8.56% | 26.4% | 40.39% | -16.13% | -29.89% | - | - |
| Enterprise Value (EV) 1 | 54,302 | 51,870 | 60,774 | 83,613 | 72,065 | 52,084 | 51,830 | 50,897 |
| Change | - | -4.48% | 17.17% | 37.58% | -13.81% | -27.73% | -0.49% | -1.8% |
| P/E | 35.1x | 26x | 19.8x | 23.2x | 20x | 13.5x | 12.4x | 11.6x |
| PBR | 4.28x | 3.07x | 3.41x | 4.08x | 3.45x | 2.24x | 2.04x | 1.85x |
| PEG | - | 1.1x | 0.3x | 1.2x | -6.64x | 3.55x | 1.39x | 1.72x |
| Capitalization / Revenue | 1.42x | 0.92x | 1.27x | 1.82x | 1.49x | 1.03x | 0.95x | 0.91x |
| EV / Revenue | 1.53x | 1.03x | 1.32x | 1.86x | 1.57x | 1.11x | 1.03x | 0.96x |
| EV / EBITDA | 17.8x | 15.5x | 12.2x | 14.5x | 13x | 9.06x | 8.37x | 7.75x |
| EV / EBIT | 22.7x | 20.4x | 14.8x | 17.1x | 15.4x | 10.7x | 9.85x | 9.08x |
| EV / FCF | -489x | -39.9x | 14.9x | 75.5x | -163x | 20.5x | 19.1x | 15.3x |
| FCF Yield | -0.2% | -2.5% | 6.7% | 1.32% | -0.61% | 4.87% | 5.23% | 6.52% |
| Dividend per Share 2 | 2.5 | 2.75 | 3.7 | 5 | 9.35 | 5.837 | 6.143 | 6.707 |
| Rate of return | 1.28% | 1.55% | 1.65% | 1.58% | 3.54% | 3.16% | 3.33% | 3.63% |
| EPS 2 | 5.57 | 6.84 | 11.35 | 13.62 | 13.21 | 13.71 | 14.94 | 15.95 |
| Distribution rate | 44.9% | 40.2% | 32.6% | 36.7% | 70.8% | 42.6% | 41.1% | 42.1% |
| Net sales 1 | 35,452 | 50,425 | 46,028 | 45,052 | 46,021 | 46,815 | 50,532 | 53,200 |
| EBITDA 1 | 3,047 | 3,337 | 4,993 | 5,758 | 5,557 | 5,748 | 6,193 | 6,566 |
| EBIT 1 | 2,393 | 2,538 | 4,116 | 4,896 | 4,675 | 4,872 | 5,260 | 5,604 |
| Net income 1 | 1,437 | 1,770 | 2,946 | 3,536 | 3,429 | 3,582 | 3,920 | 4,197 |
| Net Debt 1 | 3,817 | 5,707 | 2,425 | 1,696 | 3,358 | 3,916 | 3,663 | 2,730 |
| Reference price 2 | 195.30 | 177.85 | 224.80 | 315.60 | 263.80 | 184.60 | 184.60 | 184.60 |
| Nbr of stocks (in thousands) | 258,501 | 259,559 | 259,559 | 259,559 | 260,451 | 260,928 | - | - |
| Announcement Date | 2/4/22 | 2/2/23 | 2/7/24 | 2/5/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.46x | 1.11x | 9.06x | 3.16% | 4.83B | |
| 19.98x | 2.74x | 13.68x | 4.13% | 234B | |
| 17.99x | 2.35x | 14.02x | 3.56% | 73.8B | |
| 15.61x | 1.66x | 9.42x | 4.01% | 42.88B | |
| 14.7x | 0.53x | 9.46x | 2.63% | 38.26B | |
| 19.08x | 2.93x | 11.9x | 3.66% | 31.67B | |
| 34.99x | 3.03x | 17.65x | 1.06% | 31.05B | |
| 25.03x | 5.24x | 16.72x | 3.35% | 28.41B | |
| -8.01x | 1.78x | 8.89x | 7.06% | 26.94B | |
| 60.78x | 9.32x | 38.65x | 1.25% | 26.39B | |
| Average | 21.36x | 3.07x | 14.94x | 3.39% | 53.86B | |
| Weighted average by Cap. | 20.61x | 2.86x | 14.31x | 3.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AAK Stock
- Valuation AAK AB
Select your edition
All financial news and data tailored to specific country editions
