|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.90 SEK | -1.94% |
|
+2.01% | -4.83% |
| 07-20 | AQR Capital Management becomes a new public short seller in Beijer Ref | FW |
| 07-20 | Barclays raises Beijer Ref target price to 172 kronor (155), reiterates overweight - BN | FW |
Company Valuation: Beijer Ref AB
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 | 71,944 | - | - |
| Change | - | -25.67% | 22.16% | 20.93% | -8.58% | -4.81% | - | - |
| Enterprise Value (EV) 1 | 79,880 | 63,171 | 76,769 | 92,417 | 85,188 | 79,750 | 78,712 | 76,723 |
| Change | - | -20.92% | 21.53% | 20.38% | -7.82% | -6.38% | -1.3% | -2.53% |
| P/E | 77.3x | 44.8x | 27.6x | 37.2x | 32.5x | 26.9x | 23.5x | 21.1x |
| PBR | 14.1x | 8.17x | 3.2x | 3.58x | 3.47x | 2.97x | 2.74x | 2.54x |
| 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 | 1.82x | 1.71x | 1.62x |
| EV / Revenue | 4.73x | 2.79x | 2.39x | 2.59x | 2.3x | 2.02x | 1.87x | 1.72x |
| EV / EBITDA | 43.5x | 23.3x | 18.8x | 20.3x | 17.8x | 15.6x | 14.1x | 12.8x |
| EV / EBIT | 58.7x | 29.5x | 23.8x | 25.9x | 22.8x | 19.7x | 17.6x | 15.8x |
| EV / FCF | -707x | -454x | 55.1x | 35.1x | - | 26.4x | 28x | 24.3x |
| FCF Yield | -0.14% | -0.22% | 1.81% | 2.85% | - | 3.78% | 3.58% | 4.11% |
| 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% | 1.18% | 1.29% | 1.38% |
| EPS 2 | 2.56 | 3.28 | 4.88 | 4.39 | 4.59 | 5.28 | 6.047 | 6.722 |
| Distribution rate | 43% | 38.1% | 26.6% | 31.9% | 32.7% | 31.6% | 30.3% | 29.2% |
| Net sales 1 | 16,904 | 22,638 | 32,150 | 35,662 | 37,067 | 39,423 | 42,048 | 44,515 |
| EBITDA 1 | 1,835 | 2,717 | 4,090 | 4,560 | 4,774 | 5,114 | 5,565 | 5,990 |
| EBIT 1 | 1,361 | 2,145 | 3,219 | 3,571 | 3,744 | 4,039 | 4,466 | 4,848 |
| Net income 1 | 979 | 1,248 | 2,375 | 2,227 | 2,326 | 2,682 | 3,071 | 3,394 |
| Net Debt 1 | 4,585 | 7,204 | 8,400 | 9,741 | 9,608 | 7,806 | 6,768 | 4,779 |
| Reference price 2 | 197.90 | 147.10 | 134.90 | 163.10 | 149.10 | 141.90 | 141.90 | 141.90 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.47x | 2.06x | 15.9x | 1.16% | 7.43B | |
| 31.6x | 4.54x | 22.11x | 0.87% | 103B | |
| 30.04x | 3.73x | 20.29x | 1.15% | 85.03B | |
| 32.49x | 3.01x | 14.43x | 1.39% | 55.63B | |
| 24.38x | 1.33x | 9.65x | 1.47% | 41.95B | |
| 22.13x | 3.52x | 15.8x | 0.96% | 18.57B | |
| 29.38x | 1.81x | 16.97x | 3.26% | 14.36B | |
| 48.3x | 4.62x | 26.77x | 0.36% | 8.51B | |
| 15.79x | 2.15x | 10.4x | 2.45% | 8.12B | |
| 23.4x | 2.06x | 12.25x | 1.31% | 7.68B | |
| Average | 28.50x | 2.88x | 16.46x | 1.44% | 35.08B | |
| Weighted average by Cap. | 29.68x | 3.39x | 17.91x | 1.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BEIJ B Stock
- Valuation Beijer Ref AB
Select your edition
All financial news and data tailored to specific country editions
