Valuation Scandinavian Astor Group AB NORDIC GROWTH MARKET

Stocks

End-of-day quote NORDIC GROWTH MARKET 2026-08-28			5-day change	1st Jan Change
19.98 ^SEK	+1.94%		+4.17%	-5.13%

08-12	Scandinavian Astor Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Scandinavian Astor Group Restructures Business into Two Divisions	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	1,173	-	-
Change	-	44.69%	166.11%	-8.05%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,456	1,482	1,418
Change	-	57.19%	137.29%	17.86%	1.77%	-4.33%
P/E	-	1,058x	30.5x	6.79x	13.4x	11.1x
PBR	-	1.7x	1.52x	1.41x	1.3x	1.18x
PEG	-	-	0x	0x	-0.3x	0.5x
Capitalization / Revenue	3.99x	2.15x	2.94x	1.31x	0.92x	0.81x
EV / Revenue	3.99x	2.34x	2.85x	1.62x	1.17x	0.98x
EV / EBITDA	-	26.5x	15.9x	5.34x	6.67x	5.52x
EV / EBIT	-	93.1x	26.7x	6.74x	10.3x	8.19x
EV / FCF	-	-22x	-23.4x	-34.2x	64.6x	18.9x
FCF Yield	-	-4.55%	-4.28%	-2.92%	1.55%	5.28%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	0.01	0.68	2.777	1.402	1.697
Distribution rate	-	-	-	-	-	-
Net sales ¹	83.01	223	433.2	896.7	1,270	1,454
EBITDA ¹	-	19.66	77.84	272.8	222.2	256.7
EBIT ¹	-	5.59	46.24	216	144.2	173.2
Net income ¹	-4.812	0.411	39.82	195.2	106.7	124.6
Net Debt ¹	-	41.4	-39.91	283.4	309.3	245
Reference price ²	10.12	10.58	20.76	18.84	18.84	18.84
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	39.46x	7.1x	29.49x	0.54%	348B
RTX CORPORATION	34.45x	3.19x	18.95x	1.38%	280B
ROLLS-ROYCE HOLDINGS PLC	35.84x	5.27x	22.2x	0.95%	172B
LOCKHEED MARTIN CORPORATION	18.42x	1.77x	12.75x	2.5%	130B
GENERAL DYNAMICS CORPORATION	21.85x	1.85x	15.12x	1.7%	100B
BAE SYSTEMS PLC	26.29x	1.88x	13.23x	1.94%	78.43B
NORTHROP GRUMMAN CORPORATION	18.6x	1.94x	13.79x	1.8%	76.67B
RHEINMETALL AG	32.34x	3.58x	15.7x	1.27%	60.21B
Average	28.41x	3.32x	17.65x	1.51%	155.69B
Weighted average by Cap.	31.77x	4.18x	20.56x	1.28%