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	1,153	-	-
Change	-	44.69%	166.11%	-9.62%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,436	1,462	1,398
Change	-	57.19%	137.29%	16.24%	1.8%	-4.39%
P/E	-	1,058x	30.5x	6.67x	13.2x	10.9x
PBR	-	1.7x	1.52x	1.39x	1.27x	1.16x
PEG	-	-	0x	0x	-0.3x	0.5x
Capitalization / Revenue	3.99x	2.15x	2.94x	1.29x	0.91x	0.79x
EV / Revenue	3.99x	2.34x	2.85x	1.6x	1.15x	0.96x
EV / EBITDA	-	26.5x	15.9x	5.26x	6.58x	5.45x
EV / EBIT	-	93.1x	26.7x	6.65x	10.1x	8.07x
EV / FCF	-	-22x	-23.4x	-33.8x	63.7x	18.7x
FCF Yield	-	-4.55%	-4.28%	-2.96%	1.57%	5.35%
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	18.52	18.52	18.52
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	40.18x	7.22x	30.02x	0.53%	355B
RTX CORPORATION	34.7x	3.22x	19.08x	1.37%	282B
ROLLS-ROYCE HOLDINGS PLC	35.14x	5.17x	21.75x	0.96%	170B
LOCKHEED MARTIN CORPORATION	18.52x	1.78x	12.81x	2.48%	130B
GENERAL DYNAMICS CORPORATION	22.58x	1.91x	15.61x	1.64%	104B
BAE SYSTEMS PLC	26.97x	1.93x	13.55x	1.89%	81.02B
NORTHROP GRUMMAN CORPORATION	18.93x	1.97x	14.01x	1.77%	78.03B
RHEINMETALL AG	32.76x	3.63x	15.91x	1.26%	61.27B
Average	28.72x	3.35x	17.84x	1.49%	157.59B
Weighted average by Cap.	32.07x	4.21x	20.76x	1.27%