Subscribe

Scandinavian Tobacco Group A/S (STG.CO)

DKK65.70 +0.60 (+0.92%)
DK CPH Consumer Defensive Tobacco
Address Sandtoften 9 2820
Gentofte, DK
CEO Niels Frederiksen
IPO 2016-02-10
ISIN DK0060696300

Explore sections of this company profile

Also trades on NASDAQ Copenhagen · STG.CO (DKK) Other OTC · SNDVF (USD) Other OTC · STBGY (USD)
Description

Headquartered in Gentofte, Denmark, Scandinavian Tobacco Group A/S is a venerable enterprise, established in 1750. This company engages globally in the manufacture and distribution of a wide array of tobacco products, serving customers across the United States, Europe, and numerous other international markets. Its extensive product line encompasses various forms of cigars, including both mass-produced machine-rolled varieties and expertly crafted handmade options, alongside pipe tobacco and fine-cut tobacco. The company's diverse offerings are made accessible to consumers through multiple channels, including direct online sales, catalogue ordering, and conventional retail stores. These products are prominently featured under a comprehensive portfolio of established brand names such as Bali Shag, Balmoral, Borkum Riff, Break, Bugler, Café Crème, CAO, Captain Black, Clan, Cohiba, Colts, Crossroad, Cubero, Erinmore, Escort, Hajenus, Henri Wintermans, Kite, La Gloria Cubana, La Paz, M by Colts, Macanudo, Mehari's, Mercator, Panter, Partagas, Petit, Signature, SLS SALSA, Stanwell, Talon, Tiedemanns, W.Ø. Larsen, and Winchester. In addition to its primary production and sales activities, Scandinavian Tobacco Group A/S also provides contract manufacturing and licensing services to other entities and markets a selection of related accessories.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
DKK65.70 +0.60 (+0.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
176.1K
Beta
0.89
Float Shares
40.85M
Free Float %
51.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.83% +1.12% +11.23% -29.39% -19.67% -25.23% -16.22% -36.52% -45.88% -31.86% -27.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
65.70
DCF (Unlevered) 328.45 +399.9%
DCF (Levered) 206.24 +213.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Tobacco: +5.3%
    -1.8% Q1'26: -5.8% (vs Q1'25)
  • EPS growth Tobacco: +18.8%
    -25.8% Q1'26: -15.4% (vs Q1'25)
  • FCF margin FCF growth · Tobacco: +9.5%
    +9.9% Q1'26: +8.5% (vs Q1'25)
  • EBIT margin Tobacco: +20.5%
    +14.2% Q1'26: +8.7% (vs Q1'25)
  • ROIC Tobacco: +16.0%
    +7.1% Q1'26: +3.6% (vs Q1'25)
  • Share dilution Tobacco: +0.0%
    -4.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Tobacco: 0.25×
    3.15× Q1'26: 4.48× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.91) × ERP
WACC = 51% × Ke + 49% × Kd (4.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 327.00 Current price: 65.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
6.75B
est: 6.71B (+0.6%)
6.46B
est: 6.53B (-1.0%)
6.72B
est: 6.83B (-1.7%)
6.87B
est: 6.93B (-0.9%)
8.01B
est: 8.02B (-0.1%)
8.23B
est: 8.26B (-0.3%)
8.76B
est: 8.73B (+0.4%)
8.73B
est: 8.86B (-1.4%)
9.20B
est: 9.08B (+1.3%)
9.04B
est: 9.11B (-0.8%)
8.86B
8.83B – 8.88B
-2.8% YoY
8.88B
8.86B – 8.90B
+0.3% YoY
8.91B
8.91B – 8.91B
+0.3% YoY
9.11B
9.08B – 9.12B
+2.2% YoY
8.57B
8.55B – 8.59B
-5.9% YoY
EBITDA
1.26B
est: 1.53B (-17.8%)
1.21B
est: 1.49B (-18.5%)
1.07B
est: 1.56B (-31.3%)
1.41B
est: 1.58B (-11.0%)
1.44B
est: 1.83B (-21.4%)
2.19B
est: 1.88B (+16.5%)
2.30B
est: 1.99B (+15.4%)
2.02B
est: 2.04B (-1.1%)
1.85B
est: 2.09B (-11.7%)
1.73B
est: 2.10B (-17.5%)
2.04B
2.03B – 2.05B
-2.8% YoY
2.05B
2.04B – 2.05B
+0.3% YoY
2.05B
2.05B – 2.05B
+0.3% YoY
2.10B
2.09B – 2.10B
+2.2% YoY
1.98B
1.97B – 1.98B
-5.9% YoY
EBIT
976.80M
est: 1.23B (-20.7%)
917.30M
est: 1.20B (-23.5%)
770.00M
est: 1.25B (-38.6%)
1.01B
est: 1.27B (-20.5%)
1.04B
est: 1.47B (-29.1%)
1.87B
est: 1.52B (+23.3%)
1.97B
est: 1.60B (+23.0%)
1.65B
est: 1.65B (-0.2%)
1.43B
est: 1.69B (-15.4%)
1.28B
est: 1.70B (-24.3%)
1.65B
1.64B – 1.65B
-2.8% YoY
1.65B
1.65B – 1.66B
+0.3% YoY
1.66B
1.66B – 1.66B
+0.3% YoY
1.70B
1.69B – 1.70B
+2.2% YoY
1.60B
1.59B – 1.60B
-5.9% YoY
Net Income
681.50M
est: 759.04M (-10.2%)
711.60M
est: 676.67M (+5.2%)
665.50M
est: 726.64M (-8.4%)
747.70M
est: 702.50M (+6.4%)
677.90M
est: 1.02B (-33.3%)
1.39B
est: 1.25B (+11.7%)
1.48B
est: 1.30B (+13.3%)
1.18B
est: 959.53M (+23.2%)
939.70M
est: 1.02B (-7.9%)
669.40M
est: 891.27M (-24.9%)
776.26M
748.08M – 804.45M
-12.9% YoY
781.43M
751.91M – 810.96M
+0.7% YoY
784.88M
757.70M – 812.07M
+0.4% YoY
819.81M
816.39M – 821.97M
+4.5% YoY
843.46M
839.94M – 845.68M
+2.9% YoY
SGA
1.14B
est: 1.01B (+12.4%)
1.14B
est: 985.71M (+15.8%)
1.21B
est: 1.03B (+17.0%)
1.07B
est: 1.05B (+2.2%)
1.01B
est: 1.21B (-16.7%)
1.05B
est: 1.25B (-15.5%)
1.13B
est: 1.32B (-14.5%)
2.12B
est: 1.36B (+56.2%)
1.19B
est: 1.39B (-14.5%)
1.24B
est: 1.40B (-10.9%)
1.36B
1.35B – 1.36B
-2.8% YoY
1.36B
1.36B – 1.36B
+0.3% YoY
1.37B
1.37B – 1.37B
+0.3% YoY
1.40B
1.39B – 1.40B
+2.2% YoY
1.31B
1.31B – 1.32B
-5.9% YoY
EPS
13.60
est: 9.24 (+47.2%)
14.20
est: 8.24 (+72.4%)
13.36
est: 8.84 (+51.1%)
7.50
est: 8.55 (-12.3%)
6.82
est: 12.37 (-44.9%)
14.59
est: 15.16 (-3.7%)
16.30
est: 15.87 (+2.7%)
13.65
est: 12.18 (+12.1%)
11.45
est: 12.95 (-11.6%)
8.50
est: 11.47 (-25.9%)
9.81
9.49 – 10.21
-14.4% YoY
9.90
9.54 – 10.29
+0.9% YoY
10.03
9.61 – 10.30
+1.3% YoY
10.40
10.36 – 10.43
+3.7% YoY
10.70
10.66 – 10.73
+2.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-20 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-19 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-18 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-04 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-29 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
562.87M
OE per share TTM
7.17
Owner's Yield
9.89%
Maintenance CapEx ratio
44.74%
Maint CapEx / Avg PPE
19.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 62 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Cambria Foreign Shareholder Yield ETF FYLD 0.97% 6.49M 0.59%
2 iShares MSCI Denmark ETF EDEN 0.35% 724.0K 0.53%
3 iShares International Developed Small Cap Value Factor ETF ISVL 0.07% 235.7K 0.31%
4 iShares International Small-Cap Equity Factor ETF ISCF 0.07% 479.9K 0.24%
5 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.07% 563.5K 0.30%
6 Xtrackers S&P 500 Swap UCITS ETF 1C XSPU.L 0.04% 4.41M 0.15%
7 Xtrackers S&P 500 Swap UCITS ETF 5C EUR Hedged XS5E.DE 0.04% 4.41M 0.20%
8 Xtrackers S&P 500 Swap UCITS ETF 1D XSXD.L 0.04% 4.41M 0.07%
9 Xtrackers S&P 500 Swap UCITS ETF XS5G.L 0.04% 4.41M 0.20%
10 Dimensional - International Small Cap Value ETF DISV 0.04% 1.99M 0.42%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
137.3K
Shares Outstanding
78.75M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Niels Frederiksen Chief Executive Officer, President & Member of Executive Board 9M male
Marianne Rørslev Bock Executive VP, CFO & Member of Executive Board 6M female
Morten Guldager Senior Vice President of Finance Business Partnering male
Régis Broersma Chief Commercial Officer & Member of Executive Board male
Thomas Kolber Chief Human Resources Officer & Member of Executive Board male
Thomas Lindegaard Senior Vice President of Scientific & Regulatory Affairs male
Torben Sand Head of Investor Relations male
Jesper Terndrup Madsen Chief Supply Chain Officer & Member of Executive Board male
Yulia Lyusina Senior VP of Strategy, Transformation and Sustainability & Member of Executive Board male
Lars Wassberg Senior Vice President of Group Marketing male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits