Valuation Scandinavian Astor Group AB

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:03:43 2026-07-24 EDT			5-day change	1st Jan Change
1.566 ^EUR	-1.94%		+2.82%	-18.44%

07-09	Scandinavian Astor Group Unit Bags SEK24 Million Order for Composite Products	MT
06-25	Scandinavian Astor Unit Wins SEK100 Million Defense Supply Framework Deal	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	1,076	-	-
Change	-	44.69%	166.11%	-15.61%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,262	1,324	1,305
Change	-	57.19%	137.29%	2.17%	4.86%	-1.38%
P/E	-	1,058x	30.5x	16.3x	14x	12x
PBR	-	1.7x	1.52x	1.17x	1.09x	1.01x
PEG	-	-	0x	0.3x	0.8x	0.7x
Capitalization / Revenue	3.99x	2.15x	2.94x	1.22x	0.87x	0.76x
EV / Revenue	3.99x	2.34x	2.85x	1.43x	1.07x	0.92x
EV / EBITDA	-	26.5x	15.9x	8.52x	5.93x	5.08x
EV / EBIT	-	93.1x	26.7x	13.2x	9.21x	7.6x
EV / FCF	-	-22x	-23.4x	-10.2x	-107x	19.4x
FCF Yield	-	-4.55%	-4.28%	-9.8%	-0.94%	5.16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	0.01	0.68	1.063	1.239	1.445
Distribution rate	-	-	-	-	-	-
Net sales ¹	83.01	223	433.2	884.1	1,240	1,420
EBITDA ¹	-	19.66	77.84	148.1	223.3	257.1
EBIT ¹	-	5.59	46.24	95.39	143.7	171.7
Net income ¹	-4.812	0.411	39.82	74.03	107.4	123.1
Net Debt ¹	-	41.4	-39.91	185.9	247.2	229
Reference price ²	10.12	10.58	20.76	17.29	17.29	17.29
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCANDINAVIAN ASTOR GROUP AB	16.27x	1.43x	8.52x	-	111M
GE AEROSPACE	41.54x	7.47x	31.12x	0.51%	367B
RTX CORPORATION	35.84x	3.28x	19.31x	1.34%	287B
ROLLS-ROYCE HOLDINGS PLC	37.36x	5.02x	22.83x	0.87%	155B
LOCKHEED MARTIN CORPORATION	19.27x	1.85x	13.27x	2.41%	134B
GENERAL DYNAMICS CORPORATION	23.16x	1.94x	15.92x	1.65%	104B
NORTHROP GRUMMAN CORPORATION	18.72x	1.95x	13.86x	1.79%	77.03B
BAE SYSTEMS PLC	24.97x	1.84x	13.08x	2.01%	74.48B
L3HARRIS TECHNOLOGIES, INC.	25.87x	2.72x	15.14x	1.65%	55.93B
Average	27.00x	3.06x	17.01x	1.53%	139.51B
Weighted average by Cap.	32.73x	4.27x	21.38x	1.26%