Valuation Beijer Ref AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:03 2026-06-18 EDT			5-day change	1st Jan Change
13.82 ^USD	-.--%		-.--%	-

07-10	Carnegie Sverigefond rose 2.84 percent in June, increased stakes in Beijer Ref and Atrium Ljungberg	FW
07-10	Indecap Guide Q30 fell 1.1 percent in June, weighed down by a weaker small-cap market	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75,295	55,967	68,369	82,676	75,580	70,156	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	-7.18%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	78,044	76,339	74,352
Change	-	-20.92%	21.53%	20.38%	-7.82%	-8.39%	-2.18%	-2.6%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	26.1x	23x	20.6x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	2.92x	2.68x	2.48x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.7x	1.7x	1.8x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.79x	1.68x	1.59x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	2x	1.83x	1.68x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	15.3x	13.8x	12.5x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	19.3x	17.2x	15.4x
EV / FCF	-707x	-454x	55.1x	35.1x	-	26.4x	26.9x	23.6x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	-	3.79%	3.72%	4.24%
Dividend per Share ²	1.1	1.25	1.3	1.4	1.5	1.668	1.826	1.959
Rate of return	0.56%	0.85%	0.96%	0.86%	1.01%	1.2%	1.32%	1.42%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.295	6.02	6.703
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.5%	30.3%	29.2%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	39,108	41,728	44,192
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,105	5,525	5,948
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,051	4,439	4,820
Net income ¹	979	1,248	2,375	2,227	2,326	2,683	3,054	3,380
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	7,888	6,183	4,196
Reference price ²	197.90	147.10	134.90	163.10	149.10	138.40	138.40	138.40
Nbr of stocks (in thousands)	380,469	380,469	506,811	506,906	506,906	506,906	-	-
Announcement Date	1/27/22	1/31/23	1/31/24	1/31/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRANE TECHNOLOGIES PLC	32.25x	4.63x	22.54x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	30.31x	3.79x	20.59x	1.12%	87.13B
CARRIER GLOBAL CORPORATION	31.66x	3.04x	14.55x	1.37%	57.59B
DAIKIN INDUSTRIES,LTD.	25.02x	1.37x	9.89x	1.43%	43.27B
LENNOX INTERNATIONAL INC.	22.46x	3.57x	16.02x	0.95%	19.21B
WATSCO, INC.	30.33x	1.86x	17.45x	3.16%	14.79B
AAON, INC.	49.49x	4.73x	27.4x	0.35%	9.35B
A. O. SMITH CORPORATION	16.17x	2.2x	10.64x	2.39%	8.33B
MOON ENVIRONMENT TECHNOLOGY CO.,LTD.	64.16x	-	-	0.37%	7.83B
Average	33.54x	3.15x	17.38x	1.33%	39.28B
Weighted average by Cap.	30.96x	3.51x	18.40x	1.19%