|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 138.10 SEK | +1.54% |
|
+1.99% | -7.38% |
| 09-02 | BlackRock becomes a new public short seller in Beijer Ref | FW |
| 09-01 | Aggregated short positions on the Stockholm Stock Exchange as of September 1 | 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 | 68,952 | - | - |
| Change | - | -25.67% | 22.16% | 20.93% | -8.58% | -8.77% | - | - |
| Enterprise Value (EV) 1 | 79,880 | 63,171 | 76,769 | 92,417 | 85,188 | 77,422 | 75,743 | 73,795 |
| Change | - | -20.92% | 21.53% | 20.38% | -7.82% | -9.12% | -2.17% | -2.57% |
| P/E | 77.3x | 44.8x | 27.6x | 37.2x | 32.5x | 25.9x | 22.9x | 20.8x |
| PBR | 14.1x | 8.17x | 3.2x | 3.58x | 3.47x | 2.83x | 2.61x | 2.43x |
| PEG | - | 1.6x | 0.6x | -3.7x | 7.13x | 1.8x | 1.7x | 2.11x |
| Capitalization / Revenue | 4.45x | 2.47x | 2.13x | 2.32x | 2.04x | 1.75x | 1.63x | 1.54x |
| EV / Revenue | 4.73x | 2.79x | 2.39x | 2.59x | 2.3x | 1.97x | 1.8x | 1.65x |
| EV / EBITDA | 43.5x | 23.3x | 18.8x | 20.3x | 17.8x | 15.1x | 13.6x | 12.3x |
| EV / EBIT | 58.7x | 29.5x | 23.8x | 25.9x | 22.8x | 19x | 16.9x | 15.2x |
| EV / FCF | -707x | -454x | 55.1x | 35.1x | - | 26.1x | 27x | 22.6x |
| FCF Yield | -0.14% | -0.22% | 1.81% | 2.85% | - | 3.84% | 3.7% | 4.43% |
| 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% | 1.23% | 1.35% | 1.44% |
| 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 | 136.00 | 136.00 | 136.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.9x | 1.97x | 15.1x | 1.23% | 7.17B | |
| 28.98x | 4.18x | 20.46x | 0.93% | 96.59B | |
| 29.19x | 3.65x | 19.56x | 1.16% | 84.35B | |
| 28.36x | 2.49x | 12.12x | 1.71% | 47.46B | |
| 20.77x | 1.11x | 8.02x | 1.74% | 36.44B | |
| 15.78x | 2.49x | 11.33x | 1.37% | 12.93B | |
| 25.37x | 1.49x | 14.57x | 4.05% | 11.96B | |
| 26.78x | 2.34x | 13.62x | 1.13% | 9.01B | |
| 16.35x | 2.17x | 10.55x | 2.43% | 8.05B | |
| 30.79x | 2.84x | 18.06x | - | 6.15B | |
| Average | 24.83x | 2.47x | 14.34x | 1.75% | 32.01B | |
| Weighted average by Cap. | 26.92x | 3.09x | 16.37x | 1.39% |
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
