Valuation Scandinavian Astor Group AB OTC Markets

Stocks

Market Closed - OTC Markets 10:16:43 2026-07-21 EDT			5-day change	1st Jan Change
1.920 ^USD	-0.26%		-.--%	-

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	1,168	-	-
Change	-	44.69%	166.11%	-8.44%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,451	1,477	1,413
Change	-	57.19%	137.29%	17.46%	1.78%	-4.35%
P/E	-	1,058x	30.5x	6.76x	13.4x	11.1x
PBR	-	1.7x	1.52x	1.41x	1.29x	1.17x
PEG	-	-	0x	0x	-0.3x	0.5x
Capitalization / Revenue	3.99x	2.15x	2.94x	1.3x	0.92x	0.8x
EV / Revenue	3.99x	2.34x	2.85x	1.62x	1.16x	0.97x
EV / EBITDA	-	26.5x	15.9x	5.32x	6.65x	5.5x
EV / EBIT	-	93.1x	26.7x	6.72x	10.2x	8.16x
EV / FCF	-	-22x	-23.4x	-34.1x	64.4x	18.9x
FCF Yield	-	-4.55%	-4.28%	-2.93%	1.55%	5.3%
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	18.76	18.76	18.76
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	43.43x	7.79x	32.38x	0.49%	383B
RTX CORPORATION	36.62x	3.39x	19.93x	1.29%	299B
ROLLS-ROYCE HOLDINGS PLC	36.62x	5.4x	22.86x	0.92%	176B
LOCKHEED MARTIN CORPORATION	19.49x	1.87x	13.42x	2.36%	137B
GENERAL DYNAMICS CORPORATION	23.01x	1.94x	15.91x	1.61%	106B
BAE SYSTEMS PLC	28.75x	2.04x	14.38x	1.77%	85.84B
NORTHROP GRUMMAN CORPORATION	19.65x	2.04x	14.52x	1.7%	81B
RHEINMETALL AG	35.35x	3.92x	17.19x	1.16%	65.63B
L3HARRIS TECHNOLOGIES, INC.	23.11x	2.53x	13.9x	1.8%	51.84B
Average	29.56x	3.44x	18.28x	1.46%	153.88B
Weighted average by Cap.	33.72x	4.43x	21.78x	1.22%