Valuation Scandi Standard AB OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-10	Scandi Standard's Portuguese major shareholder buys shares for just under SEK0.3m	FW
08-04	Affarsvarlden reiterates neutral on Scandi Standard	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,678	3,201	3,756	5,559	6,498	9,478	-	-
Change	-	19.51%	17.35%	48%	16.89%	45.85%	-	-
Enterprise Value (EV) ¹	4,652	3,201	5,337	7,496	8,527	11,526	11,400	11,258
Change	-	-31.2%	66.74%	40.45%	13.75%	35.17%	-1.1%	-1.24%
P/E	25.6x	24.3x	14x	20.3x	17.7x	21.1x	17x	15.2x
PBR	-	-	1.58x	2.13x	2.45x	3.27x	2.91x	2.62x
PEG	-	0.9x	0x	9.27x	0.5x	0.9x	0.7x	1.3x
Capitalization / Revenue	0.27x	0.26x	0.29x	0.43x	0.46x	0.63x	0.6x	0.57x
EV / Revenue	0.46x	0.26x	0.41x	0.58x	0.61x	0.76x	0.72x	0.68x
EV / EBITDA	7.78x	4.43x	6.13x	8.05x	8.14x	9.81x	8.74x	7.94x
EV / EBIT	21.8x	11x	11.7x	14.7x	14.1x	16.2x	13.5x	12.2x
EV / FCF	15.2x	-	8.27x	26.1x	96.9x	41.9x	23.1x	21.8x
FCF Yield	6.6%	-	12.1%	3.83%	1.03%	2.39%	4.32%	4.58%
Dividend per Share ²	-	-	2.3	2.5	3.3	3.97	4.732	5.327
Rate of return	-	-	4%	2.94%	3.32%	2.74%	3.26%	3.67%
EPS ²	1.6	2.02	4.11	4.2	5.61	6.857	8.524	9.546
Distribution rate	-	-	56%	59.5%	58.8%	57.9%	55.5%	55.8%
Net sales ¹	10,101	12,119	13,014	13,024	14,083	15,140	15,894	16,667
EBITDA ¹	598	722	871	931	1,047	1,175	1,304	1,418
EBIT ¹	213	290	457	509	603	712.7	842.3	925.1
Net income ¹	104	132	269	275	367	436.9	565.1	629.2
Net Debt ¹	1,974	-	1,581	1,937	2,029	2,049	1,923	1,781
Reference price ²	41.00	49.00	57.50	85.10	99.30	145.00	145.00	145.00
Nbr of stocks (in thousands)	65,327	65,327	65,327	65,327	65,441	65,363	-	-
Announcement Date	11/02/22	09/02/23	09/02/24	06/02/25	05/02/26	-	-	-

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.($)
TYSON FOODS, INC.	20.29x	0.49x	7.81x	3.47%	20.52B
JBS N.V.	14.25x	0.36x	5.94x	6.59%	14.8B
WH GROUP LIMITED	8.3x	0.44x	3.82x	7.17%	13.43B
HORMEL FOODS CORPORATION	16.48x	1.24x	10.94x	4.9%	13.14B
HENAN SHUANGHUI INVESTMENT & DEVELOPMENT CO.,LTD.	16.02x	1.46x	10.7x	5.5%	12.83B
SMITHFIELD FOODS, INC.	9.16x	0.58x	5.5x	5.27%	8.76B
PILGRIM'S PRIDE CORPORATION	18.26x	0.55x	7.34x	-.--%	7.68B
MBRF GLOBAL FOODS COMPANY S.A.	30.08x	0.43x	5.57x	0.7%	5.24B
LDC SA	11.56x	0.45x	4.76x	1.85%	4.54B
Average	16.04x	0.67x	6.93x	3.94%	11.21B
Weighted average by Cap.	15.77x	0.69x	7.29x	4.54%