Valuation Scandinavian Astor Group AB NORDIC GROWTH MARKET

Stocks

End-of-day quote NORDIC GROWTH MARKET Other stock markets 2026-06-25			5-day change	1st Jan Change
19.10 ^SEK	+7.27%		+6.14%	-9.28%

06-25	Scandinavian Astor Unit Wins SEK100 Million Defense Supply Framework Deal	MT
06-08	Astor Group Takes Full Ownership of Nordic Shield Group	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.3	479.3	1,275	934.7	-	-
Change	-	44.69%	166.11%	-26.71%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,097	1,153	1,120
Change	-	57.19%	137.29%	-11.22%	5.08%	-2.84%
P/E	-	1,058x	30.5x	16.4x	11.9x	10x
PBR	-	1.7x	1.52x	1.02x	0.95x	0.88x
PEG	-	-	0x	0.5x	0.3x	0.5x
Capitalization / Revenue	3.99x	2.15x	2.94x	1.06x	0.76x	0.67x
EV / Revenue	3.99x	2.34x	2.85x	1.24x	0.94x	0.8x
EV / EBITDA	-	26.5x	15.9x	7.43x	5.23x	4.39x
EV / EBIT	-	93.1x	26.7x	12.4x	8.13x	6.76x
EV / FCF	-	-22x	-23.4x	-8.23x	-111x	14.3x
FCF Yield	-	-4.55%	-4.28%	-12.1%	-0.9%	7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	0.01	0.68	0.9166	1.266	1.501
Distribution rate	-	-	-	-	-	-
Net sales ¹	83.01	223	433.2	884.6	1,223	1,394
EBITDA ¹	-	19.66	77.84	147.6	220.6	255.2
EBIT ¹	-	5.59	46.24	88.16	141.8	165.7
Net income ¹	-4.812	0.411	39.82	67.96	108.5	125.4
Net Debt ¹	-	41.4	-39.91	162.2	217.9	185.1
Reference price ²	10.12	10.58	20.76	15.02	15.02	15.02
Nbr of stocks (in thousands)	32,747	45,314	61,443	62,243	-	-
Announcement Date	4/16/24	2/19/25	2/18/26	-	-	-

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.($)
GE AEROSPACE	45.62x	8.16x	33.79x	0.48%	387B
RTX CORPORATION	32.56x	2.96x	17.59x	1.54%	251B
ROLLS-ROYCE HOLDINGS PLC	38.02x	5.11x	23.32x	0.86%	156B
LOCKHEED MARTIN CORPORATION	16.9x	1.65x	11.63x	2.75%	116B
GENERAL DYNAMICS CORPORATION	20.68x	1.74x	14.29x	1.85%	93.08B
NORTHROP GRUMMAN CORPORATION	17.86x	1.81x	12.81x	1.95%	70.92B
BAE SYSTEMS PLC	22.95x	1.69x	12x	2.21%	67.19B
L3HARRIS TECHNOLOGIES, INC.	24.81x	2.64x	14.65x	1.72%	53.75B
Average	27.43x	3.22x	17.51x	1.67%	149.54B
Weighted average by Cap.	33.30x	4.55x	22.02x	1.32%