Valuation Beijer Ref AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 23/10/2026 +03			5-day change	1st Jan Change
153.70 ^SEK	+1.45%		+1.52%	+3.09%

04:05pm	Calendar Monday, October 26 - Friday, October 30	FW
02:27pm	Nordea raises target price for Beijer Ref to 184 kronor, reiterates buy	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	77,926	-	-
Change	-	-25.67%	22.16%	20.93%	-8.58%	3.11%	-	-
Enterprise Value (EV) ¹	79,880	63,171	76,769	92,417	85,188	89,018	87,342	85,103
Change	-	-20.92%	21.53%	20.38%	-7.82%	4.5%	-1.88%	-2.56%
P/E	77.3x	44.8x	27.6x	37.2x	32.5x	28x	23.7x	21.4x
PBR	14.1x	8.17x	3.2x	3.58x	3.47x	3.12x	2.86x	2.64x
PEG	-	1.6x	0.6x	-3.7x	7.13x	1.6x	1.3x	1.9x
Capitalization / Revenue	4.45x	2.47x	2.13x	2.32x	2.04x	1.9x	1.71x	1.61x
EV / Revenue	4.73x	2.79x	2.39x	2.59x	2.3x	2.17x	1.92x	1.76x
EV / EBITDA	43.5x	23.3x	18.8x	20.3x	17.8x	16.8x	14.6x	13.2x
EV / EBIT	58.7x	29.5x	23.8x	25.9x	22.8x	21.4x	18.4x	16.6x
EV / FCF	-707x	-454x	55.1x	35.1x	22.5x	32.2x	30.2x	24.7x
FCF Yield	-0.14%	-0.22%	1.81%	2.85%	4.45%	3.1%	3.31%	4.05%
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%	1.11%	1.27%	1.38%
EPS ²	2.56	3.28	4.88	4.39	4.59	5.417	6.387	7.093
Distribution rate	43%	38.1%	26.6%	31.9%	32.7%	31.1%	30.2%	29.6%
Net sales ¹	16,904	22,638	32,150	35,662	37,067	40,963	45,513	48,393
EBITDA ¹	1,835	2,717	4,090	4,560	4,774	5,293	5,986	6,438
EBIT ¹	1,361	2,145	3,219	3,571	3,744	4,155	4,735	5,121
Net income ¹	979	1,248	2,375	2,227	2,326	2,750	3,240	3,599
Net Debt ¹	4,585	7,204	8,400	9,741	9,608	11,092	9,416	7,176
Reference price ²	197.90	147.10	134.90	163.10	149.10	151.50	151.50	151.50
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.($)
BEIJER REF AB	28.26x	2.15x	16.66x	1.09%	7.74B
SIEMENS AG	23.51x	2.82x	15.47x	2.18%	220B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.37x	1.21x	5.62x	4.42%	154B
SCHNEIDER ELECTRIC SE	24.3x	3.21x	14.68x	1.97%	149B
EATON CORPORATION PLC	32.79x	4.89x	20.58x	1.2%	143B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.62x	4.26x	20.9x	0.91%	98.75B
JOHNSON CONTROLS INTERNATIONAL PLC	29.88x	3.73x	20.06x	1.14%	86.62B
EMERSON ELECTRIC CO.	32.84x	5.28x	18.39x	1.38%	89.41B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.56B
Average	33.52x	4.31x	21.48x	1.59%	115.95B
Weighted average by Cap.	31.02x	4.10x	19.82x	1.84%