Valuation Axactor ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-31 pm EDT			5-day change	1st Jan Change
4.905 ^NOK	+1.98%		-.--%	-34.77%

Jul. 06	Axactor Asa Announces Listing of Eur 100 Million Senior Unsecured Bonds on Euronext Oslo Børs	CI
Jun. 10	Strand Företagsobligationsfond rose 0.68 percent in May - participated in several new issues	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	358.8	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	80.18%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	814.4	923	1,053
Change	-	7.01%	-3.72%	-9.44%	4.59%	-18.61%	13.34%	14.12%
P/E	-6.76x	4.58x	4.44x	-1.19x	5.54x	-2.23x	8.1x	5.94x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	0.92x	0.84x	0.79x
PEG	-	-0x	-0.3x	0x	-0x	0x	-0x	0.2x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	-75.2x	1.37x	1.19x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	-171x	3.52x	3.51x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	7.91x	7.43x	7.14x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	8.48x	7.83x	7.42x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	17.4x	-10.9x	-11.7x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	5.75%	-9.18%	-8.54%
Dividend per Share ²	-	-	-	-	-	0.01	0.035	0.035
Rate of return	-	-	-	-	-	2.25%	7.86%	7.86%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	-0.2	0.055	0.075
Distribution rate	-	-	-	-	-	-5%	63.6%	46.7%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	-4.77	262.4	300.5
EBITDA ¹	23.73	119	131.8	9.279	132.8	103	124.2	147.5
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	96	117.8	142
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	-161.6	45.65	62.5
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	455.6	564.2	694.6
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4453	0.4453	0.4453
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	2/18/22	2/17/23	2/15/24	2/14/25	2/12/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FEDERAL NATIONAL MORTGAGE ASSOCIATION	144.75x	-	-	-.--%	33.23B
FEDERAL HOME LOAN MORTGAGE CORPORATION	550.8x	-	-	-.--%	17.74B
POWER FINANCE CORPORATION LIMITED	7.58x	-	-	3.98%	14.67B
MITSUBISHI HC CAPITAL INC.	12.6x	4.31x	15.21x	3.6%	13.27B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.11x	-	-	3.25%	12.2B
REC LIMITED	5.77x	-	-	5.5%	10.29B
ELEMENT FLEET MANAGEMENT CORP.	17.79x	-	-	2.28%	8.84B
L&T FINANCE LIMITED	19.87x	15.09x	-	1.19%	8.14B
Average	96.78x	9.70x	15.21x	2.47%	14.8B
Weighted average by Cap.	130.29x	8.41x	15.21x	1.96%