Valuation Beijer Ref AB

Stocks

Market Closed - Nasdaq Stockholm 17:00:00 27/10/2026 GMT			5-day change	1st Jan Change
156.00 ^SEK	+1.89%		+4.35%	+4.63%

01:02pm	Aggregate short positions on the Stockholm Stock Exchange as of October 27	FW
10-26	AMF Occupational Pension reduces holding in Beijer Ref - below 5 percent of voting rights	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75,295	55,967	68,369	82,676	75,580	79,092	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	4.65%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	90,983	89,257	86,914
Change	-	-20.92%	21.53%	20.38%	-7.82%	6.8%	-1.9%	-2.62%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	28.3x	23.3x	20.9x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	3.15x	2.88x	2.65x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.6x	1.1x	1.9x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.93x	1.71x	1.6x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	2.22x	1.93x	1.76x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	17.2x	14.7x	13.2x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	21.9x	18.4x	16.5x
EV / FCF	-707x	-454x	55.1x	35.1x	22.5x	32.5x	29.3x	24.5x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	4.45%	3.08%	3.41%	4.08%
Dividend per Share ²	1.1	1.25	1.3	1.4	1.5	1.684	1.931	2.098
Rate of return	0.56%	0.85%	0.96%	0.86%	1.01%	1.1%	1.26%	1.37%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.417	6.576	7.308
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.1%	29.4%	28.7%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	40,963	46,212	49,308
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,293	6,082	6,569
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,155	4,842	5,272
Net income ¹	979	1,248	2,375	2,227	2,326	2,750	3,335	3,731
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	11,891	10,165	7,822
Reference price ²	197.90	147.10	134.90	163.10	149.10	153.10	153.10	153.10
Nbr of stocks (in thousands)	380,469	380,469	506,811	506,906	506,906	507,003	-	-
Announcement Date	27/01/22	31/01/23	31/01/24	31/01/25	30/01/26	-	-	-

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.($)
BEIJER REF AB	28.26x	2.19x	16.91x	1.1%	7.8B
SIEMENS AG	24.03x	2.87x	15.68x	2.14%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.3x	1.35x	6.36x	4.14%	166B
SCHNEIDER ELECTRIC SE	24.33x	3.2x	14.66x	1.98%	149B
EATON CORPORATION PLC	33.05x	4.94x	20.73x	1.19%	144B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	30.14x	4.32x	21.19x	0.9%	100B
EMERSON ELECTRIC CO.	32.98x	5.32x	18.53x	1.37%	90.2B
JOHNSON CONTROLS INTERNATIONAL PLC	30.94x	3.84x	20.64x	1.1%	89.35B
DELTA ELECTRONICS (THAILAND)	86.67x	10.72x	61.3x	0.36%	88.98B
Average	34.11x	4.38x	21.89x	1.56%	118.44B
Weighted average by Cap.	31.49x	4.15x	20.11x	1.81%