|
Market Closed -
Börse Stuttgart
15:55:55 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 16.49 EUR | +0.37% |
|
-1.46% | -32.84% |
| 10-06 | Swedbank adds Axfood and Catena as new sector favorites | FW |
| 10-05 | Handelsbanken replaces entire Small Cap list - six new favorites | 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 | 48,246 | - | - |
| Change | - | -8.56% | 26.4% | 40.39% | -16.13% | -29.78% | - | - |
| Enterprise Value (EV) 1 | 54,302 | 51,870 | 60,774 | 83,613 | 72,065 | 52,398 | 52,104 | 51,148 |
| Change | - | -4.48% | 17.17% | 37.58% | -13.81% | -27.29% | -0.56% | -1.84% |
| P/E | 35.1x | 26x | 19.8x | 23.2x | 20x | 13.5x | 12.5x | 11.5x |
| 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 | 3.86x | 1.59x | 1.33x |
| Capitalization / Revenue | 1.42x | 0.92x | 1.27x | 1.82x | 1.49x | 1.03x | 0.95x | 0.9x |
| EV / Revenue | 1.53x | 1.03x | 1.32x | 1.86x | 1.57x | 1.12x | 1.03x | 0.96x |
| EV / EBITDA | 17.8x | 15.5x | 12.2x | 14.5x | 13x | 9.15x | 8.52x | 7.91x |
| EV / EBIT | 22.7x | 20.4x | 14.8x | 17.1x | 15.4x | 10.7x | 9.86x | 9.03x |
| EV / FCF | -489x | -39.9x | 14.9x | 75.5x | -163x | 20.7x | 19.2x | 15.4x |
| FCF Yield | -0.2% | -2.5% | 6.7% | 1.32% | -0.61% | 4.84% | 5.2% | 6.49% |
| Dividend per Share 2 | 2.5 | 2.75 | 3.7 | 5 | 9.35 | 5.814 | 6.056 | 6.59 |
| Rate of return | 1.28% | 1.55% | 1.65% | 1.58% | 3.54% | 3.14% | 3.28% | 3.56% |
| EPS 2 | 5.57 | 6.84 | 11.35 | 13.62 | 13.21 | 13.67 | 14.75 | 16.02 |
| Distribution rate | 44.9% | 40.2% | 32.6% | 36.7% | 70.8% | 42.5% | 41.1% | 41.1% |
| Net sales 1 | 35,452 | 50,425 | 46,028 | 45,052 | 46,021 | 46,806 | 50,746 | 53,375 |
| EBITDA 1 | 3,047 | 3,337 | 4,993 | 5,758 | 5,557 | 5,728 | 6,118 | 6,468 |
| EBIT 1 | 2,393 | 2,538 | 4,116 | 4,896 | 4,675 | 4,878 | 5,287 | 5,664 |
| Net income 1 | 1,437 | 1,770 | 2,946 | 3,536 | 3,429 | 3,598 | 3,961 | 4,276 |
| Net Debt 1 | 3,817 | 5,707 | 2,425 | 1,696 | 3,358 | 4,152 | 3,859 | 2,902 |
| Reference price 2 | 195.30 | 177.85 | 224.80 | 315.60 | 263.80 | 184.90 | 184.90 | 184.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.77x | 2.71x | 13.54x | 4.18% | 233B | |
| 18.55x | 2.41x | 14.37x | 3.45% | 76.09B | |
| 15.88x | 1.65x | 9.4x | 3.99% | 42.63B | |
| 15.22x | 0.54x | 9.74x | 2.54% | 39.62B | |
| 19.46x | 2.98x | 12.12x | 3.59% | 32.31B | |
| 36.77x | 3.17x | 18.48x | 1.01% | 32.44B | |
| 25.03x | 5.24x | 16.69x | 3.35% | 28.38B | |
| 61.81x | 9.49x | 39.36x | 1.23% | 26.71B | |
| -7.76x | 1.75x | 8.73x | 7.28% | 26.12B | |
| Average | 22.75x | 3.33x | 15.83x | 3.4% | 59.68B | |
| Weighted average by Cap. | 20.99x | 2.89x | 14.48x | 3.67% |
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
- 6AA0 Stock
- Valuation AAK AB
Select your edition
All financial news and data tailored to specific country editions
