Valuation Beijer Ref AB London S.E.

Stocks

Market Closed - London S.E. 11:25:00 2026-08-26 EDT			5-day change	1st Jan Change
133.70 ^SEK	0.00%		+5.28%	-10.33%

08-25	Aggregated short positions on the Stockholm Stock Exchange as of August 25	FW
08-24	Unchanged in Stockholm, Saab extended its slide	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	68,395	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	-9.51%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	76,864	75,185	73,237
Change	-	-20.92%	21.53%	20.38%	-7.82%	-9.77%	-2.18%	-2.59%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	25.7x	22.7x	20.6x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	2.81x	2.59x	2.42x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.8x	1.7x	2.09x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.74x	1.62x	1.53x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	1.95x	1.78x	1.64x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	15x	13.5x	12.2x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	18.9x	16.8x	15.1x
EV / FCF	-707x	-454x	55.1x	35.1x	-	25.9x	26.8x	22.4x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	-	3.87%	3.73%	4.46%
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%	1.24%	1.36%	1.45%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.25	5.948	6.535
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.8%	30.8%	30%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	39,358	42,176	44,649
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,128	5,575	6,001
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,066	4,476	4,859
Net income ¹	979	1,248	2,375	2,227	2,326	2,670	3,024	3,365
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	8,470	6,791	4,842
Reference price ²	197.90	147.10	134.90	163.10	149.10	134.90	134.90	134.90
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	30.11x	4.33x	21.18x	0.9%	100B
JOHNSON CONTROLS INTERNATIONAL PLC	29.73x	3.71x	19.89x	1.14%	85.91B
CARRIER GLOBAL CORPORATION	28.82x	2.53x	12.28x	1.65%	48.24B
DAIKIN INDUSTRIES,LTD.	20.91x	1.12x	8.1x	1.72%	36.4B
LENNOX INTERNATIONAL INC.	16.41x	2.57x	11.73x	1.32%	13.45B
WATSCO, INC.	24.8x	1.45x	14.13x	4.14%	11.69B
NIBE INDUSTRIER AB	26.5x	2.32x	13.49x	1.14%	9.05B
A. O. SMITH CORPORATION	17.15x	2.27x	11.04x	2.32%	8.45B
BEIJER REF AB	25.14x	1.92x	14.7x	1.26%	7.07B
Average	24.40x	2.47x	14.06x	1.73%	35.6B
Weighted average by Cap.	27.45x	3.18x	16.73x	1.36%