Valuation Scandinavian Astor Group AB NORDIC GROWTH MARKET

Stocks

End-of-day quote NORDIC GROWTH MARKET 01/10/2026			5-day change	1st Jan Change
13.38 ^SEK	-2.12%		-10.62%	-36.47%

10/09	Scandinavian Astor Group Seeks SEK114 Million from Share Issue	MT
12/08	Scandinavian Astor Group AB Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.3	479.3	1,275	762.6	-	-
Change	-	44.69%	166.11%	-40.21%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,046	1,072	1,008
Change	-	57.19%	137.29%	-15.34%	2.47%	-5.99%
P/E	-	1,058x	30.5x	4.41x	8.74x	7.22x
PBR	-	1.7x	1.52x	0.92x	0.84x	0.77x
PEG	-	-	0x	0x	-0.2x	0.3x
Capitalization / Revenue	3.99x	2.15x	2.94x	0.85x	0.6x	0.52x
EV / Revenue	3.99x	2.34x	2.85x	1.17x	0.84x	0.69x
EV / EBITDA	-	26.5x	15.9x	3.83x	4.82x	3.93x
EV / EBIT	-	93.1x	26.7x	4.84x	7.43x	5.82x
EV / FCF	-	-22x	-23.4x	-24.6x	46.7x	13.5x
FCF Yield	-	-4.55%	-4.28%	-4.07%	2.14%	7.43%
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	12.25	12.25	12.25
Nbr of stocks (in thousands)	32,747	45,314	61,443	62,243	-	-
Announcement Date	16/04/24	19/02/25	18/02/26	-	-	-

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	36.05x	6.62x	27.73x	0.58%	32TCr
RTX CORPORATION	30.67x	2.87x	17.05x	1.54%	25TCr
AIRBUS SE	24.97x	1.65x	12.31x	1.84%	17TCr
ROLLS-ROYCE HOLDINGS PLC	34.72x	5.05x	21.22x	0.98%	16TCr
SAFRAN	32.75x	3.59x	16.28x	1.26%	15TCr
BOEING	-708.45x	1.78x	40.29x	-.--%	15TCr
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	12TCr
HOWMET AEROSPACE INC.	41.47x	9.35x	29x	0.23%	9.11TCr
GENERAL DYNAMICS CORPORATION	19.58x	1.66x	13.6x	1.9%	8.99TCr
Average	-52.41x	3.80x	21.01x	1.23%	16.69TCr
Weighted average by Cap.	-44.01x	3.97x	21.65x	1.16%