^

Original-Research: Scandinavian Astor Group AB - from NuWays AG

11.02.2025 / 09:02 CET/CEST

Dissemination of a Research, transmitted by EQS News - a service of EQS

Group.

The issuer is solely responsible for the content of this research. The

result of this research does not constitute investment advice or an

invitation to conclude certain stock exchange transactions.

---------------------------------------------------------------------------

Classification of NuWays AG to Scandinavian Astor Group AB

Company Name: Scandinavian Astor Group AB

ISIN: SE0019175274

Reason for the research: Initiation

Recommendation: Buy

from: 11.02.2025

Target price: SEK 17.00

Target price on sight of: 12 months

Last rating change:

Analyst: Henry Wendisch

Target acquired and locked on. Initiating coverage with BUY

With the world's highest PhD ratio per capita in technical and natural

sciences, an above average R&D intensity and a unique triangular cooperation

between academia, government and industry, Sweden has one on the most

sophisticated industrial and defence sectors in the world. The Nordic

defense sector is dominated by several large OEMs, such as Saab, BAE

Systems, and Kongsberg. However, these major players depend on key

components from hundreds of highly specialized and fragmented SMEs (eNuW:

>300). Many of those are privately owned, independent businesses with

distinct product USPs, but they often lack the defence industry footprint,

scale, and organizational professionalism.

Here, Scandinavian Astor Group (Astor), a industrial and defence serial

acquirer, shows a strong track record of acquiring hidden champions with

above average margins at attractive prices (six acquisitions for SEK 195m at

only 6.3x EV/EBITDA at an average 17% EBITDA margin). Astor creates win-win

situations and generates value by (1) professionalising operations, (2)

qualifiying targets for defence and (3) offering traction and a broad

customer network in a market with large entry barriers.

Following its accession to NATO, Sweden has almost tripled its defence

spending ('24 vs. '21) and further aims to grow its defence spending by 7%

p.a. from '24 ' 30, which implies 2.6% of GDP. The ongoing discussions

increase spending to 3% or more, highlights additional growth potential. As

tier-1 suppliers, Astor's holdings are positioned in the first part of the

value chain, but are in the last phase of the defence growth cycle, meaning

that their wave of growing order intake is about to arrive. This should lead

to organic sales CAGR of 18% (FY'24-'27e), which is boosted by recent

acquisitions to an overall 27% sales CAGR (FY'24' 27e). Group EBITDA should

expand disproportionately at a CAGR of 58% (FY'24'-27e) thanks to (1) the

acquisition of profitable targets, (2) subsequent operational improvements

and (3) an improving fix cost coverage at holding level. Since foundation in

2022, the company is on track to roughly 8x its top-line reaching its

guidance of SEK 400m sales until 2026.

In sum, Astor offers an unique opportunity to capture growth and the

enormous potential of the Nordic defence sector. Valued at only 11.5x FY'25e

EV/EBITDA, c. 50% below relevant peers, the stock offers an attractive entry

opportunity. We initiate coverage with a BUY recommendation and PT of SEK

17.00, based on DCF.

You can download the research here: http://www.more-ir.de/d/31725.pdf

For additional information visit our website:

https://www.nuways-ag.com/research-feed

Contact for questions:

NuWays AG - Equity Research

Web: www.nuways-ag.com

Email: research@nuways-ag.com

LinkedIn: https://www.linkedin.com/company/nuwaysag

Adresse: Mittelweg 16-17, 20148 Hamburg, Germany

++++++++++

Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss

bestimmter Börsengeschäfte.

Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben

analysierten Unternehmen befinden sich in der vollständigen Analyse.

++++++++++

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements,

Financial/Corporate News and Press Releases.

Archive at www.eqs-news.com

---------------------------------------------------------------------------

2084099 11.02.2025 CET/CEST

°