Valuation Beijer Ref AB OTC Markets

Stocks

Delayed OTC Markets 20:58:14 04/09/2026 +03			5-day change	1st Jan Change
17.00 ^USD	+46.55%		-.--%	-

12:28pm	Swedish refrigeration and ventilation companies under pressure after LG Electronics plunge - EFN	FW
10:19am	Aggregate short positions on the Stockholm Stock Exchange as of October 7	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	75,848	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	0.35%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	85,152	83,613	81,622
Change	-	-20.92%	21.53%	20.38%	-7.82%	-0.04%	-1.81%	-2.38%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	28.3x	24.4x	22.2x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	3.14x	2.88x	2.66x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.9x	1.5x	2.28x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.91x	1.74x	1.64x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	2.14x	1.91x	1.76x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	16.5x	14.5x	13.2x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	21x	18.3x	16.6x
EV / FCF	-707x	-454x	55.1x	35.1x	-	31.6x	31.5x	25.8x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	-	3.17%	3.18%	3.87%
Dividend per Share ²	1.1	1.25	1.3	1.4	1.5	1.674	1.865	1.982
Rate of return	0.56%	0.85%	0.96%	0.86%	1.01%	1.12%	1.25%	1.33%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.28	6.133	6.732
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.7%	30.4%	29.5%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	39,779	43,714	46,329
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,173	5,759	6,187
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,057	4,571	4,927
Net income ¹	979	1,248	2,375	2,227	2,326	2,679	3,095	3,395
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	9,304	7,765	5,774
Reference price ²	197.90	147.10	134.90	163.10	149.10	149.60	149.60	149.60
Nbr of stocks (in thousands)	380,469	380,469	506,811	506,906	506,906	507,003	-	-
Announcement Date	1/27/22 A	1/31/23 A	1/31/24 A	1/31/25 A	1/30/26 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.($)
SIEMENS AG	25.74x	3.04x	16.63x	2.01%	241B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.86x	3.64%	204B
SCHNEIDER ELECTRIC SE	27.18x	3.55x	16.27x	1.79%	165B
EATON CORPORATION PLC	39.67x	5.81x	24.48x	0.99%	173B
DELTA ELECTRONICS, INC.	50.19x	6.73x	30.12x	0.99%	167B
TRANE TECHNOLOGIES PLC	31.49x	4.52x	22.17x	0.86%	105B
DELTA ELECTRONICS (THAILAND)	97.71x	12.1x	69.18x	0.32%	101B
VERTIV HOLDINGS CO.	41.9x	6.89x	27.67x	0.1%	97.46B
JOHNSON CONTROLS INTERNATIONAL PLC	33.17x	4.11x	22.05x	1.03%	96.17B
Average	40.12x	5.39x	26.27x	1.3%	150.03B
Weighted average by Cap.	36.49x	4.87x	23.48x	1.55%