Valuation AAK AB

Equities

Real-time Estimate Cboe Europe Other stock markets 10:31:03 13/04/2026 +03			5-day change	1st Jan Change
246.60 ^SEK	-0.40%		+1.99%	-6.75%

04-08	DNB Carnegie trims AAK price target to SEK 335 (340), reiterates Buy	FW
03-30	Handelsbanken raises target price for AAK - Buy rating reiterated	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	42,399	50,485	46,163	58,349	81,917	64,539	64,539	-
Change	-	19.07%	-8.56%	26.4%	40.39%	-21.21%	0%	-
Enterprise Value (EV) ¹	45,137	54,302	51,870	60,774	83,613	72,065	67,754	66,867
Change	-	20.31%	-4.48%	17.17%	37.58%	-13.81%	0.64%	-1.31%
P/E ratio	27.3x	35.1x	26x	19.8x	23.2x	20x	16.8x	15.3x
PBR	4.37x	4.28x	3.07x	3.41x	4.08x	3.45x	3.07x	2.76x
PEG	-	-4.26x	1.1x	0.3x	1.2x	-6.64x	1.5x	1.57x
Capitalization / Revenue	1.52x	1.42x	0.92x	1.27x	1.82x	1.49x	1.37x	1.31x
EV / Revenue	1.62x	1.53x	1.03x	1.32x	1.86x	1.57x	1.44x	1.36x
EV / EBITDA	15.4x	17.8x	15.5x	12.2x	14.5x	13x	11.1x	10.2x
EV / EBIT	20.8x	22.7x	20.4x	14.8x	17.1x	15.4x	13x	11.9x
EV / FCF	35.2x	-489x	-39.9x	14.9x	75.5x	-163x	21.7x	22.7x
FCF Yield	2.84%	-0.2%	-2.5%	6.7%	1.32%	-0.61%	4.61%	4.4%
Dividend per Share ²	2.3	2.5	2.75	3.7	5	9.35	5.94	6.436
Rate of return	1.39%	1.28%	1.55%	1.65%	1.58%	3.54%	2.4%	2.6%
EPS ²	6.07	5.57	6.84	11.35	13.62	13.21	14.71	16.15
Distribution rate	37.9%	44.9%	40.2%	32.6%	36.7%	70.8%	40.4%	39.9%
Net sales ¹	27,934	35,452	50,425	46,028	45,052	46,021	47,091	49,091
EBITDA ¹	2,922	3,047	3,337	4,993	5,758	5,557	6,129	6,545
EBIT ¹	2,165	2,393	2,538	4,116	4,896	4,675	5,225	5,608
Net income ¹	1,563	1,437	1,770	2,946	3,536	3,429	3,851	4,192
Net Debt ¹	2,738	3,817	5,707	2,425	1,696	3,358	3,214	2,328
Reference price ²	166.00	195.30	177.85	224.80	315.60	247.60	247.60	247.60
Nbr of stocks (in thousands)	255,414	258,501	259,559	259,559	259,559	260,659	260,659	-
Announcement Date	1/28/21 A	2/4/22 A	2/2/23 A	2/7/24 A	2/5/25 A	2/5/26 A	-	-

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.($)
AAK AB	18.69x	1.46x	11.61x	2.13%	6.98B
SIME DARBY PLANTATION	19.62x	2.13x	9.9x	2.75%	10.44B
IOI CORPORATION	18.61x	2.46x	14.01x	2.68%	6.73B
FIRST RESOURCES LIMITED	10.23x	2.49x	6.11x	6.02%	3.45B
BUMITAMA AGRI LTD.	16.57x	2.39x	8.8x	3.93%	2.63B
PT TRIPUTRA AGRO PERSADA TBK	10.04x	3.28x	7.87x	8.47%	2.14B
SIPEF	10.98x	2.36x	5.36x	2.73%	1.22B
COBRAM ESTATE OLIVES LIMITED	94.71x	6.27x	27.82x	1.25%	1.22B
Average	24.93x	2.85x	11.44x	3.75%	4.35B
Weighted average by Cap.	19.82x	2.34x	10.92x	3.32%