Valuation Scandi Standard AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-31	Scandi Standard's Portuguese top shareholder buys shares for €0.3m Swedish kronor	FW
07-30	Scandi Standard surges on acquisition, OMXS30 index up 0.45 percent	FW

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	9,333	-	-
Change	-	19.51%	17.35%	48%	16.89%	43.62%	-	-
Enterprise Value (EV) ¹	4,652	3,201	5,337	7,496	8,527	11,371	11,195	11,061
Change	-	-31.2%	66.74%	40.45%	13.75%	33.35%	-1.55%	-1.19%
P/E	25.6x	24.3x	14x	20.3x	17.7x	21x	16.8x	15x
PBR	-	-	1.58x	2.13x	2.45x	3.2x	2.88x	2.59x
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	0.61x	0.59x	0.56x
EV / Revenue	0.46x	0.26x	0.41x	0.58x	0.61x	0.75x	0.7x	0.66x
EV / EBITDA	7.78x	4.43x	6.13x	8.05x	8.14x	9.69x	8.63x	7.85x
EV / EBIT	21.8x	11x	11.7x	14.7x	14.1x	16.2x	13.3x	12x
EV / FCF	15.2x	-	8.27x	26.1x	96.9x	41.3x	22.7x	21.4x
FCF Yield	6.6%	-	12.1%	3.83%	1.03%	2.42%	4.4%	4.67%
Dividend per Share ²	-	-	2.3	2.5	3.3	4.027	4.732	5.327
Rate of return	-	-	4%	2.94%	3.32%	2.82%	3.31%	3.72%
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	143.00	143.00	143.00
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

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.($)
TYSON FOODS, INC.	18.72x	0.49x	7.73x	3.5%	20.41B
JBS N.V.	10.9x	0.35x	5.88x	6.56%	15.01B
WH GROUP LIMITED	8.52x	0.46x	3.97x	6.92%	13.83B
HORMEL FOODS CORPORATION	17.29x	1.29x	11.43x	4.68%	13.76B
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD.	16.72x	1.52x	11.15x	5.27%	13.33B
SMITHFIELD FOODS, INC.	9.78x	0.67x	6.04x	4.2%	10.25B
PILGRIM'S PRIDE CORPORATION	12.95x	0.48x	6.26x	-.--%	6.51B
MBRF GLOBAL FOODS COMPANY S.A.	25.08x	0.42x	5.44x	0.58%	4.83B
LDC SA	11.75x	0.45x	4.84x	1.82%	4.54B
Average	14.63x	0.68x	6.97x	3.72%	11.39B
Weighted average by Cap.	14.48x	0.72x	7.39x	4.43%