Valuation Lagercrantz Group AB

Equities

Real-time Estimate Cboe Europe Other stock markets 06:36:59 2024-09-16 am EDT			5-day change	1st Jan Change
190.80 ^SEK	+0.16%		+2.25%	+41.30%

Sep. 13	Lagercrantz to Buy Finnish Telescopic Masts Company Mastsystem	MT
Sep. 13	Lagercrantz Group AB (OM:LAGR B) signed an agreement to acquire Mastsystem Int'l Oy.	CI

Fiscal Period: März	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,843	16,091	21,748	26,709	33,735	39,255	-	-
Change	-	105.17%	35.16%	22.81%	26.31%	16.36%	-	-
Enterprise Value (EV) ¹	8,899	17,083	23,369	28,611	36,173	41,442	40,236	39,316
Change	-	91.97%	36.8%	22.43%	26.43%	14.57%	-2.91%	-2.29%
P/E ratio	21.5x	41.4x	38.1x	35.1x	38.5x	39.1x	35.8x	31.4x
PBR	4.66x	8.67x	9.76x	8.88x	9.73x	9.61x	8.36x	7.2x
PEG	-	6.56x	0.8x	1.1x	2.6x	2.7x	3.93x	2.2x
Capitalization / Revenue	1.88x	3.93x	3.97x	3.69x	4.15x	4.21x	4.01x	3.58x
EV / Revenue	2.13x	4.18x	4.26x	3.95x	4.45x	4.45x	4.11x	3.59x
EV / EBITDA	12.4x	24.9x	21.4x	19.7x	21.2x	21.3x	19.8x	17.3x
EV / EBIT	18.4x	32.3x	29.9x	26.9x	28.8x	28.7x	26.5x	22.9x
EV / FCF	21.4x	24.7x	48.5x	31.8x	29.9x	30.4x	29.5x	26.6x
FCF Yield	4.67%	4.05%	2.06%	3.14%	3.34%	3.29%	3.39%	3.76%
Dividend per Share ²	0.6667	1	1.3	1.6	1.9	2.067	2.29	2.535
Rate of return	1.73%	1.26%	1.22%	1.23%	1.16%	1.08%	1.2%	1.33%
EPS ²	1.797	1.91	2.8	3.7	4.25	4.873	5.318	6.063
Distribution rate	37.1%	52.4%	46.4%	43.2%	44.7%	42.4%	43.1%	41.8%
Net sales ¹	4,180	4,091	5,482	7,246	8,129	9,321	9,785	10,959
EBITDA ¹	717	687	1,094	1,451	1,704	1,942	2,031	2,278
EBIT ¹	483	529	781	1,062	1,256	1,443	1,518	1,713
Net income ¹	366	388	572	758	877	1,005	1,105	1,264
Net Debt ¹	1,056	992	1,621	1,902	2,438	2,187	981.2	61
Reference price ²	38.60	79.10	106.80	129.70	163.80	190.50	190.50	190.50
Nbr of stocks (in thousands)	203,177	203,421	203,637	205,930	205,955	206,064	-	-
Announcement Date	5/13/20	5/11/21	5/17/22	5/16/23	5/17/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LAGERCRANTZ GROUP AB	39.09x	4.45x	21.34x	+1.08%	3.85B
BERKSHIRE HATHAWAY INC.	21.36x	-	-	-.--%	965B
GE AEROSPACE	38.16x	5.41x	24.09x	+0.56%	193B
HONEYWELL INTERNATIONAL INC.	20.85x	3.76x	14.1x	+2.16%	133B
HITACHI, LTD.	23.87x	1.75x	12.16x	+1.12%	113B
ILLINOIS TOOL WORKS INC.	24.39x	5.11x	17.62x	+2.23%	74.74B
3M COMPANY	19.48x	3.32x	11.88x	+2.70%	73.16B
MITSUBISHI HEAVY INDUSTRIES, LTD.	22.62x	1.34x	12.46x	+1.28%	42.48B
DANUBE AG	67.96x	2.76x	17.59x	+2.07%	35.43B
Average	30.86x	3.49x	16.40x	+1.47%	181.45B
Weighted average by Cap.	24.62x	3.80x	16.94x	+0.62%