Valuation Beijer Ref AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:17:43 2026-07-31 EDT			5-day change	1st Jan Change
11.60 ^USD	-19.93%		-19.93%	-

08-03	AMF reports crossing above 5 percent of votes in Beijer Ref	FW
07-30	Berenberg reiterates buy recommendation for Beijer Ref	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	69,358	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	-8.23%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	77,816	76,135	74,149
Change	-	-20.92%	21.53%	20.38%	-7.82%	-8.65%	-2.16%	-2.61%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	25.9x	22.6x	20.4x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	2.86x	2.63x	2.43x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.8x	1.6x	1.9x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.76x	1.65x	1.55x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	1.97x	1.81x	1.66x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	15.2x	13.7x	12.4x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	19.1x	17x	15.3x
EV / FCF	-707x	-454x	55.1x	35.1x	-	26.1x	27.2x	23.4x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	-	3.83%	3.68%	4.27%
Dividend per Share ²	1.1	1.25	1.3	1.4	1.5	1.668	1.831	1.96
Rate of return	0.56%	0.85%	0.96%	0.86%	1.01%	1.22%	1.34%	1.44%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.266	6.026	6.661
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.7%	30.4%	29.4%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	39,435	42,154	44,628
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,122	5,576	6,002
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,071	4,473	4,856
Net income ¹	979	1,248	2,375	2,227	2,326	2,679	3,064	3,389
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	8,458	6,777	4,791
Reference price ²	197.90	147.10	134.90	163.10	149.10	136.20	136.20	136.20
Nbr of stocks (in thousands)	380,469	380,469	506,811	506,906	506,906	507,003	-	-
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	30.5x	4.38x	21.45x	0.88%	101B
JOHNSON CONTROLS INTERNATIONAL PLC	30.48x	3.82x	20.49x	1.09%	88.67B
CARRIER GLOBAL CORPORATION	30.87x	2.69x	13.07x	1.51%	52.07B
DAIKIN INDUSTRIES,LTD.	23.19x	1.27x	9.19x	1.55%	41.35B
LENNOX INTERNATIONAL INC.	18.34x	2.86x	13.04x	1.18%	15.03B
WATSCO, INC.	26.12x	1.51x	14.85x	3.81%	12.26B
A. O. SMITH CORPORATION	16.76x	2.22x	10.79x	2.37%	8.25B
NIBE INDUSTRIER AB	24.83x	2.16x	12.87x	1.23%	8.18B
AAON, INC.	40.46x	3.87x	22.42x	-	7.58B
Average	26.84x	2.75x	15.35x	1.7%	37.21B
Weighted average by Cap.	28.69x	3.29x	17.31x	1.29%