Valuation Scandinavian Astor Group AB

Stocks

Market Closed - Deutsche Boerse AG 15:18:53 2026-10-26 EDT			5-day change	1st Jan Change
1.059 ^EUR	-1.63%		+1.78%	-44.84%

10-06	Scandinavian Astor Group Unit Wins SEK33 Million Industrial Composite Solutions Contract	MT
09-10	Scandinavian Astor Group Seeks SEK114 Million from Share Issue	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	733.8	-	-
Change	-	44.69%	166.11%	-42.46%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,098	1,122	1,057
Change	-	57.19%	137.29%	-11.09%	2.17%	-5.78%
P/E	-	1,058x	30.5x	6.08x	11.4x	9.48x
PBR	-	1.7x	1.52x	0.9x	0.84x	0.77x
PEG	-	-	0x	0x	-0.2x	0.5x
Capitalization / Revenue	3.99x	2.15x	2.94x	0.91x	0.64x	0.56x
EV / Revenue	3.99x	2.34x	2.85x	1.36x	0.98x	0.81x
EV / EBITDA	-	26.5x	15.9x	4.67x	6.41x	5.05x
EV / EBIT	-	93.1x	26.7x	6.16x	11x	8.26x
EV / FCF	-	-22x	-23.4x	106x	64.5x	15.6x
FCF Yield	-	-4.55%	-4.28%	0.95%	1.55%	6.43%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-	0.01	0.68	1.938	1.038	1.244
Distribution rate	-	-	-	-	-	-
Net sales ¹	83.01	223	433.2	804.7	1,144	1,305
EBITDA ¹	-	19.66	77.84	235.2	175	209.2
EBIT ¹	-	5.59	46.24	178.4	101.7	128
Net income ¹	-4.812	0.411	39.82	160.9	72.81	90.08
Net Debt ¹	-	41.4	-39.91	364.6	388.4	323.6
Reference price ²	10.12	10.58	20.76	11.79	11.79	11.79
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	6.18x	1.38x	4.72x	-	75.03M
GE AEROSPACE	32.5x	5.98x	24.63x	0.63%	295B
RTX CORPORATION	29.96x	2.92x	16.76x	1.48%	258B
AIRBUS SE	25.94x	1.72x	12.79x	1.76%	171B
BOEING	-453.48x	1.76x	40.37x	-.--%	149B
LOCKHEED MARTIN CORPORATION	19.75x	1.88x	13.61x	2.32%	140B
ROLLS-ROYCE HOLDINGS PLC	27.17x	3.93x	16.44x	1.26%	128B
SAFRAN	27.57x	2.96x	13.42x	1.52%	126B
GENERAL DYNAMICS CORPORATION	20.55x	1.74x	14.24x	1.81%	94.38B
NORTHROP GRUMMAN CORPORATION	18.53x	1.97x	13.93x	1.76%	78.34B
Average	-24.53x	2.63x	17.09x	1.39%	143.93B
Weighted average by Cap.	-22.69x	3.15x	19.40x	1.29%