Company Valuation: AGES Industri AB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 348.6 421.7 257.3 513.1 483.2 390.6
Change - 20.97% -39% 99.45% -5.83% -19.16%
Enterprise Value (EV) 1 594 749 536 759.6 717.7 563.3
Change - 26.1% -28.44% 41.71% -5.51% -21.51%
P/E 420x 16.8x 7.55x 9.05x -3.07x 24.1x
PBR 1.04x 1.15x 0.64x 1.12x 1.57x 1.26x
PEG - 0x 0.2x 0.1x 0x -0x
Capitalization / Revenue 0.43x 0.39x 0.2x 0.34x 0.35x 0.44x
EV / Revenue 0.73x 0.7x 0.41x 0.51x 0.52x 0.64x
EV / EBITDA 14.5x 8.27x 5.46x 5.37x 6.69x 6.92x
EV / EBIT -256x 17x 11.3x 8.7x 14.7x 14.6x
EV / FCF 5.89x -8.38x 13.5x 13.8x 16.9x 26.9x
FCF Yield 17% -11.9% 7.42% 7.24% 5.91% 3.72%
Dividend per Share 2 - - - 1.5 1.5 1
Rate of return - - - 2.05% 2.25% 1.85%
EPS 2 0.1182 3.58 4.847 8.07 -21.77 2.238
Distribution rate - - - 18.6% -6.89% 44.7%
Net sales 1 813.6 1,070 1,319 1,503 1,392 880
EBITDA 1 40.88 90.52 98.11 141.4 107.3 81.37
EBIT 1 -2.32 43.99 47.25 87.32 48.71 38.46
Net income 1 0.831 25.64 34.07 58.33 -156 16.19
Net Debt 1 245.4 327.3 278.7 246.4 234.5 172.7
Reference price 2 49.60 60.00 36.60 73.00 66.80 54.00
Nbr of stocks (in thousands) 7,029 7,029 7,029 7,029 7,234 7,234
Announcement Date 4/1/21 4/1/22 4/4/23 4/4/24 4/7/25 4/7/26
1SEK in Million2SEK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.92M
6.67x1.1x4.05x - 31.64B
5.23x0.96x2.91x12.57% 26.25B
5.4x0.61x2.46x6.62% 21.43B
7.98x0.84x6.01x0.63% 20.93B
8.39x0.74x4.39x6.27% 15.97B
21.99x3.5x13.83x1.51% 14.52B
56.24x - - - 13.63B
6.91x1.15x4.16x4.65% 13.55B
Average 14.85x 1.27x 5.40x 5.38% 17.55B
Weighted average by Cap. 12.31x 1.17x 4.92x 5.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AGES Industri AB

Historical PBR trend

Valuation ratios - PBR - AGES Industri AB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AGES Industri AB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AGES Industri AB

  1. Stock Market
  2. Stocks
  3. AGES B Stock
  4. Valuation AGES Industri AB