Valuation Arjo AB OTC Markets

Stocks

Market Closed - OTC Markets 10:40:29 2026-09-11 EDT			5-day change	1st Jan Change
2.850 ^USD	-0.52%		-2.06%	-14.93%

09-11	Stockholm stocks ended Friday higher	FW
09-11	Asker plunges on double downgrade, OMXS30 index up 0.3 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,179	10,606	10,731	9,876	8,721	7,643	-	-
Change	-	-64.86%	1.18%	-7.97%	-11.69%	-12.37%	-	-
Enterprise Value (EV) ¹	34,520	15,650	15,051	14,067	12,976	11,810	11,580	11,249
Change	-	-54.66%	-3.83%	-6.54%	-7.75%	-8.98%	-1.95%	-2.85%
P/E	40.7x	23.7x	22.4x	19.8x	26x	15.1x	13.2x	11.4x
PBR	4.38x	1.39x	1.42x	1.18x	1.17x	0.97x	0.93x	0.89x
PEG	-	-0.6x	3.06x	4.98x	-0.8x	0.3x	0.9x	0.7x
Capitalization / Revenue	3.33x	1.06x	0.98x	0.87x	0.79x	0.69x	0.66x	0.63x
EV / Revenue	3.81x	1.57x	1.37x	1.25x	1.18x	1.06x	1x	0.93x
EV / EBITDA	16.7x	8.5x	7.46x	6.74x	6.75x	6.05x	5.64x	5.15x
EV / EBIT	30.9x	20.5x	15.7x	13.8x	15.6x	13.6x	12.2x	10.6x
EV / FCF	32.6x	447x	10.3x	15x	17.1x	15.5x	14.5x	12.7x
FCF Yield	3.07%	0.22%	9.68%	6.65%	5.83%	6.47%	6.91%	7.86%
Dividend per Share ²	1.15	0.85	0.9	0.95	0.95	0.92	0.976	1.092
Rate of return	1.04%	2.18%	2.28%	2.62%	2.97%	3.28%	3.48%	3.89%
EPS ²	2.72	1.64	1.76	1.83	1.23	1.864	2.13	2.468
Distribution rate	42.3%	51.8%	51.1%	51.9%	77.2%	49.4%	45.8%	44.2%
Net sales ¹	9,070	9,979	10,980	11,292	11,000	11,139	11,612	12,058
EBITDA ¹	2,072	1,841	2,017	2,086	1,922	1,952	2,053	2,183
EBIT ¹	1,116	765	957	1,019	831	871.5	947.3	1,064
Net income ¹	742	447	480	498	334	508.1	580	672.1
Net Debt ¹	4,341	5,044	4,320	4,191	4,255	4,168	3,937	3,607
Reference price ²	110.80	38.94	39.40	36.26	32.02	28.06	28.06	28.06
Nbr of stocks (in thousands)	272,370	272,370	272,370	272,370	272,370	272,370	-	-
Announcement Date	2/3/22	1/25/23	1/30/24	1/14/25	1/30/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	28.91x	3.99x	15.44x	2.52%	177B
MEDTRONIC PLC	19.83x	3.61x	12.9x	3%	120B
CENCORA, INC.	17.7x	0.21x	12.92x	0.74%	61.69B
BECTON, DICKINSON AND COMPANY	35.83x	3.45x	11.82x	2.11%	50.64B
HOYA CORPORATION	27.35x	6.71x	17.3x	1.46%	48.16B
DEXCOM, INC.	34.65x	6.09x	19.13x	-.--%	32.62B
MEDLINE INC.	41.45x	1.23x	11.35x	0.23%	28.17B
WEST PHARMACEUTICAL SERVICES, INC.	42.56x	7.46x	26.77x	0.25%	25.69B
TERUMO CORPORATION	16.71x	2.66x	9.44x	1.66%	21.33B
Average	29.45x	3.94x	15.23x	1.33%	62.75B
Weighted average by Cap.	27.36x	3.77x	14.76x	1.9%