Company Valuation: Scandi Standard AB

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,678 3,201 3,756 5,559 6,498 9,137 - -
Change - 19.51% 17.35% 48% 16.89% 40.61% - -
Enterprise Value (EV) 1 4,652 3,201 5,337 7,496 8,527 11,175 10,999 10,866
Change - -31.2% 66.74% 40.45% 13.75% 31.05% -1.58% -1.21%
P/E 25.6x 24.3x 14x 20.3x 17.7x 20.5x 16.4x 14.7x
PBR - - 1.58x 2.13x 2.45x 3.13x 2.81x 2.54x
PEG - 0.9x 0x 9.27x 0.5x 1x 0.7x 1.2x
Capitalization / Revenue 0.27x 0.26x 0.29x 0.43x 0.46x 0.6x 0.57x 0.55x
EV / Revenue 0.46x 0.26x 0.41x 0.58x 0.61x 0.73x 0.69x 0.65x
EV / EBITDA 7.78x 4.43x 6.13x 8.05x 8.14x 9.53x 8.48x 7.71x
EV / EBIT 21.8x 11x 11.7x 14.7x 14.1x 15.9x 13.1x 11.8x
EV / FCF 15.2x - 8.27x 26.1x 96.9x 40.6x 22.3x 21.1x
FCF Yield 6.6% - 12.1% 3.83% 1.03% 2.46% 4.48% 4.75%
Dividend per Share 2 - - 2.3 2.5 3.3 4.027 4.732 5.327
Rate of return - - 4% 2.94% 3.32% 2.88% 3.38% 3.8%
EPS 2 1.6 2.02 4.11 4.2 5.61 6.813 8.514 9.538
Distribution rate - - 56% 59.5% 58.8% 59.1% 55.6% 55.8%
Net sales 1 10,101 12,119 13,014 13,024 14,083 15,209 15,902 16,679
EBITDA 1 598 722 871 931 1,047 1,173 1,298 1,409
EBIT 1 213 290 457 509 603 703.7 841.7 924.4
Net income 1 104 132 269 275 367 436.9 562.7 631.4
Net Debt 1 1,974 - 1,581 1,937 2,029 2,038 1,862 1,728
Reference price 2 41.00 49.00 57.50 85.10 99.30 140.00 140.00 140.00
Nbr of stocks (in thousands) 65,327 65,327 65,327 65,327 65,441 65,266 - -
Announcement Date 2/11/22 2/9/23 2/9/24 2/6/25 2/5/26 - - -
1SEK in Million2SEK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.55x0.73x9.53x2.88% 948M
18.25x0.49x7.7x3.51% 20.34B
17.31x1.3x11.57x4.61% 13.97B
8.31x0.44x3.83x7.12% 13.48B
9.41x0.33x5.42x7.63% 12.75B
15.87x1.44x10.63x5.53% 12.57B
9.68x0.66x5.98x4.25% 10.14B
10.72x0.48x6.11x3.08% 6.93B
18.65x0.4x5.17x0.52% 4.12B
17.43x1.09x8.55x2.73% 2.87B
Average 14.62x 0.74x 7.45x 4.18% 9.81B
Weighted average by Cap. 13.89x 0.73x 7.45x 4.85%

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

  1. Stock Market
  2. Stocks
  3. SCST Stock
  4. Valuation Scandi Standard AB