Valuation Beijer Ref AB London S.E.

Stocks

Market Closed - London S.E. 11:25:00 2026-09-18 EDT			5-day change	1st Jan Change
133.70 ^SEK	0.00%		-3.74%	-10.33%

09-18	Barclays reiterates overweight on Beijer Ref, cuts target price	FW
09-18	ABG Sundal Collier raises its target price for Beijer Ref to 170 kronor (165), reiterates buy	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	72,349	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	-4.27%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	81,603	79,978	77,984
Change	-	-20.92%	21.53%	20.38%	-7.82%	-4.21%	-1.99%	-2.49%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	27.2x	23.5x	21.3x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	3x	2.75x	2.54x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.9x	1.5x	2.1x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.83x	1.67x	1.58x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	2.06x	1.85x	1.7x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	15.9x	14.1x	12.8x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	20.2x	17.6x	15.9x
EV / FCF	-707x	-454x	55.1x	35.1x	-	29.7x	29.2x	24.7x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	-	3.36%	3.42%	4.04%
Dividend per Share ²	1.1	1.25	1.3	1.4	1.5	1.666	1.84	1.97
Rate of return	0.56%	0.85%	0.96%	0.86%	1.01%	1.17%	1.29%	1.38%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.252	6.083	6.705
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.7%	30.2%	29.4%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	39,606	43,246	45,825
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,143	5,675	6,111
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,038	4,534	4,904
Net income ¹	979	1,248	2,375	2,227	2,326	2,659	3,060	3,376
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	9,254	7,629	5,635
Reference price ²	197.90	147.10	134.90	163.10	149.10	142.70	142.70	142.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRANE TECHNOLOGIES PLC	27.94x	4.03x	19.75x	0.96%	93.14B
JOHNSON CONTROLS INTERNATIONAL PLC	29.49x	3.69x	19.78x	1.15%	85.45B
CARRIER GLOBAL CORPORATION	26.63x	2.38x	11.6x	1.82%	44.84B
DAIKIN INDUSTRIES,LTD.	20.76x	1.1x	8.04x	1.74%	36.98B
LENNOX INTERNATIONAL INC.	15.15x	2.4x	10.96x	1.43%	12.41B
WATSCO, INC.	25.08x	1.47x	14.39x	4.1%	11.82B
NIBE INDUSTRIER AB	26.43x	2.33x	13.46x	1.14%	8.83B
A. O. SMITH CORPORATION	15.71x	2.09x	10.17x	2.53%	7.74B
BEIJER REF AB	26.47x	2.02x	15.52x	1.2%	7.18B
Average	23.74x	2.39x	13.74x	1.79%	34.26B
Weighted average by Cap.	26.31x	3.04x	16.09x	1.42%