Valuation Axactor ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 26/06/26 am AEST			After hours 12:20:00 am
4.740 ^NOK	-1.25%		4.865	+2.64%

07/07	Axactor Asa Announces Listing of Eur 100 Million Senior Unsecured Bonds on Euronext Oslo Børs	CI
10/06	Strand Företagsobligationsfond rose 0.68 percent in May - participated in several new issues	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	345.6	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	73.56%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	801.2	909.8	1,040
Change	-	7.01%	-3.72%	-9.44%	4.59%	-19.93%	13.56%	14.32%
P/E	-6.76x	4.58x	4.44x	-1.19x	5.54x	-2.14x	7.8x	5.72x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	0.89x	0.81x	0.76x
PEG	-	-0x	-0.3x	0x	-0x	0x	-0x	0.2x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	-72.4x	1.32x	1.15x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	-168x	3.47x	3.46x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	7.78x	7.33x	7.05x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	8.35x	7.72x	7.33x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	17.1x	-10.7x	-11.6x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	5.84%	-9.31%	-8.64%
Dividend per Share ²	-	-	-	-	-	0.01	0.035	0.035
Rate of return	-	-	-	-	-	2.33%	8.16%	8.16%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	-0.2	0.055	0.075
Distribution rate	-	-	-	-	-	-5%	63.6%	46.7%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	-4.77	262.4	300.5
EBITDA ¹	23.73	119	131.8	9.279	132.8	103	124.2	147.5
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	96	117.8	142
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	-161.6	45.65	62.5
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	455.6	564.2	694.6
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4289	0.4289	0.4289
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	18/2/22	17/2/23	15/2/24	14/2/25	12/2/26	-	-	-

¹EUR in Million²EUR

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.($)
FEDERAL NATIONAL MORTGAGE ASSOCIATION	610x	-	-	-.--%	35.01B
FEDERAL HOME LOAN MORTGAGE CORPORATION	550x	-	-	-.--%	17.72B
POWER FINANCE CORPORATION LIMITED	7.22x	-	-	4.18%	13.97B
MITSUBISHI HC CAPITAL INC.	11.92x	4.26x	15.01x	3.68%	12.13B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.94x	-	-	3.29%	12.06B
REC LIMITED	5.6x	-	-	5.46%	9.71B
L&T FINANCE LIMITED	21.09x	15.48x	69.38x	1.08%	8.4B
ELEMENT FLEET MANAGEMENT CORP.	17.17x	-	-	2.38%	8.29B
Average	154.74x	9.87x	42.19x	2.51%	14.66B
Weighted average by Cap.	271.96x	8.85x	37.25x	1.91%