Sign up to access all valuation multiples
Brodrene A & O Johansen AS is a distributor of industrial products in Denmark. It provides technical installation materials and supplies to the construction industry in Denmark. Its products include heating plumbing and sanitary ware products, electrical equipment and components, water supply and drainage products. Its clients comprise of plumbers, electricians, building contractors, sewer contractors, construction companies, municipalities, utilities and public institutions. The company follows three sales channels, which are AO Stores, which cater to the local market; Online trading, which offers products through its website and mobile application and competency centers where customers may place orders and get advice and direction as well as offers over the phone.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Brodrene A & O Johansen has a last 12-month revenue (LTM) of $908M and a last 12-month EBITDA of $64.8M.
In the most recent fiscal year, Brodrene A & O Johansen achieved revenue of $845M and an EBITDA of $58.9M.
Brodrene A & O Johansen expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Brodrene A & O Johansen valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $908M | XXX | $845M | XXX | XXX | XXX |
| Gross Profit | n/a | XXX | $194M | XXX | XXX | XXX |
| Gross Margin | n/a | XXX | 23% | XXX | XXX | XXX |
| EBITDA | $64.8M | XXX | $58.9M | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBIT | $44.6M | XXX | $38.3M | XXX | XXX | XXX |
| EBIT Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Profit | $30.6M | XXX | $25.4M | XXX | XXX | XXX |
| Net Margin | 3% | XXX | 3% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $135M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of September 3, 2025, Brodrene A & O Johansen's stock price is DKK 94 (or $15).
Brodrene A & O Johansen has current market cap of DKK 2.0B (or $316M), and EV of DKK 3.2B (or $498M).
See Brodrene A & O Johansen trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $498M | $316M | XXX | XXX | XXX | XXX | $1.13 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of September 3, 2025, Brodrene A & O Johansen has market cap of $316M and EV of $498M.
Brodrene A & O Johansen's trades at 0.6x EV/Revenue multiple, and 8.5x EV/EBITDA.
Equity research analysts estimate Brodrene A & O Johansen's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Brodrene A & O Johansen has a P/E ratio of 10.3x.
See valuation multiples for Brodrene A & O Johansen and 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $316M | XXX | $316M | XXX | XXX | XXX |
| EV (current) | $498M | XXX | $498M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 7.7x | XXX | 8.5x | XXX | XXX | XXX |
| EV/EBIT | 11.2x | XXX | 13.0x | XXX | XXX | XXX |
| EV/Gross Profit | n/a | XXX | n/a | XXX | XXX | XXX |
| P/E | 10.3x | XXX | 12.4x | XXX | XXX | XXX |
| EV/FCF | -200.7x | XXX | 82.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialBrodrene A & O Johansen's last 12 month revenue growth is 9%
Brodrene A & O Johansen's revenue per employee in the last FY averaged $0.9M, while opex per employee averaged $0.2M for the same period.
Brodrene A & O Johansen's rule of 40 is 16% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Brodrene A & O Johansen's rule of X is 29% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Brodrene A & O Johansen and other 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | 9% | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| EBITDA Growth | 22% | XXX | 5% | XXX | XXX | XXX |
| Rule of 40 | 16% | XXX | 16% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 29% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 18% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ghitha Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Metcash | XXX | XXX | XXX | XXX | XXX | XXX |
| Reece | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Brodrene A & O Johansen acquired XXX companies to date.
Last acquisition by Brodrene A & O Johansen was XXXXXXXX, XXXXX XXXXX XXXXXX . Brodrene A & O Johansen acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 65K+ M&A deals.
Start Free Trial| When was Brodrene A & O Johansen founded? | Brodrene A & O Johansen was founded in 1914. |
| Where is Brodrene A & O Johansen headquartered? | Brodrene A & O Johansen is headquartered in Denmark. |
| How many employees does Brodrene A & O Johansen have? | As of today, Brodrene A & O Johansen has 981 employees. |
| Who is the CEO of Brodrene A & O Johansen? | Brodrene A & O Johansen's CEO is Mr. Niels Axel Johansen. |
| Is Brodrene A & O Johansen publicy listed? | Yes, Brodrene A & O Johansen is a public company listed on CSE. |
| What is the stock symbol of Brodrene A & O Johansen? | Brodrene A & O Johansen trades under AOJ B ticker. |
| When did Brodrene A & O Johansen go public? | Brodrene A & O Johansen went public in 1993. |
| Who are competitors of Brodrene A & O Johansen? | Similar companies to Brodrene A & O Johansen include e.g. Ghitha Holding, Acomo, Sligro Food Group, Metcash. |
| What is the current market cap of Brodrene A & O Johansen? | Brodrene A & O Johansen's current market cap is $316M |
| What is the current revenue of Brodrene A & O Johansen? | Brodrene A & O Johansen's last 12 months revenue is $908M. |
| What is the current revenue growth of Brodrene A & O Johansen? | Brodrene A & O Johansen revenue growth (NTM/LTM) is 9%. |
| What is the current EV/Revenue multiple of Brodrene A & O Johansen? | Current revenue multiple of Brodrene A & O Johansen is 0.5x. |
| Is Brodrene A & O Johansen profitable? | Yes, Brodrene A & O Johansen is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Brodrene A & O Johansen? | Brodrene A & O Johansen's last 12 months EBITDA is $64.8M. |
| What is Brodrene A & O Johansen's EBITDA margin? | Brodrene A & O Johansen's last 12 months EBITDA margin is 7%. |
| What is the current EV/EBITDA multiple of Brodrene A & O Johansen? | Current EBITDA multiple of Brodrene A & O Johansen is 7.7x. |
| What is the current FCF of Brodrene A & O Johansen? | Brodrene A & O Johansen's last 12 months FCF is -$2.5M. |
| What is Brodrene A & O Johansen's FCF margin? | Brodrene A & O Johansen's last 12 months FCF margin is 0%. |
| What is the current EV/FCF multiple of Brodrene A & O Johansen? | Current FCF multiple of Brodrene A & O Johansen is -200.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
