Valuation Scandinavian Astor Group AB NORDIC GROWTH MARKET

Stocks

End-of-day quote NORDIC GROWTH MARKET 02/10/2026			5-day change	1st Jan Change
13.50 ^SEK	+0.90%		-9.82%	-35.90%

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	769.8	-	-
Change	-	44.69%	166.11%	-39.64%	-	-
Enterprise Value (EV) ¹	331.3	520.7	1,236	1,053	1,079	1,015
Change	-	57.19%	137.29%	-14.75%	2.45%	-5.95%
P/E	-	1,058x	30.5x	4.45x	8.82x	7.29x
PBR	-	1.7x	1.52x	0.93x	0.85x	0.77x
PEG	-	-	0x	0x	-0.2x	0.3x
Capitalization / Revenue	3.99x	2.15x	2.94x	0.86x	0.61x	0.53x
EV / Revenue	3.99x	2.34x	2.85x	1.17x	0.85x	0.7x
EV / EBITDA	-	26.5x	15.9x	3.86x	4.86x	3.95x
EV / EBIT	-	93.1x	26.7x	4.88x	7.48x	5.86x
EV / FCF	-	-22x	-23.4x	-24.8x	47x	13.6x
FCF Yield	-	-4.55%	-4.28%	-4.04%	2.13%	7.38%
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	12.37	12.37	12.37
Nbr of stocks (in thousands)	32,747	45,314	61,443	62,243	-	-
Announcement Date	16/4/24	19/2/25	18/2/26	-	-	-

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	35.72x	6.56x	27.49x	0.58%	321B
RTX CORPORATION	30.62x	2.87x	17.02x	1.55%	249B
AIRBUS SE	25.47x	1.69x	12.58x	1.81%	169B
ROLLS-ROYCE HOLDINGS PLC	34.84x	5.07x	21.3x	0.98%	162B
SAFRAN	33.06x	3.63x	16.44x	1.25%	154B
BOEING	-713.16x	1.79x	40.52x	-.--%	153B
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	117B
HOWMET AEROSPACE INC.	42x	9.46x	29.35x	0.22%	92.23B
GENERAL DYNAMICS CORPORATION	19.42x	1.65x	13.5x	1.91%	89.17B
Average	-52.83x	3.81x	21.09x	1.23%	167.33B
Weighted average by Cap.	-44.78x	3.96x	21.67x	1.16%