|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 557.00 SEK | -1.83% |
|
-1.42% | +19.60% |
| 07-27 | Astra Zeneca in focus as the OMXS30 rose 0.57% | FW |
| 07-23 | Morgan Stanley raises Alfa Laval price target to 540 kronor (510), reiterates equal weight - BN | FW |
Company Valuation: Alfa Laval AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 151,398 | 124,453 | 166,736 | 191,205 | 192,486 | 234,521 | - | - |
| Change | - | -17.8% | 33.98% | 14.68% | 0.67% | 21.84% | - | - |
| Enterprise Value (EV) 1 | 156,286 | 136,401 | 176,347 | 195,915 | 205,665 | 244,805 | 240,880 | 235,906 |
| Change | - | -12.72% | 29.29% | 11.1% | 4.98% | 19.03% | -1.6% | -2.07% |
| P/E | 32x | 27.6x | 26.3x | 25.9x | 23.3x | 26.5x | 23.2x | 21.4x |
| PBR | 4.75x | 3.52x | 4.5x | 4.56x | 4.43x | 4.78x | 4.24x | 3.78x |
| PEG | - | -6.41x | 0.6x | 1.5x | 2x | 3.77x | 1.6x | 2.48x |
| Capitalization / Revenue | 3.7x | 2.39x | 2.62x | 2.86x | 2.76x | 3.18x | 2.91x | 2.71x |
| EV / Revenue | 3.82x | 2.62x | 2.77x | 2.93x | 2.95x | 3.32x | 2.99x | 2.73x |
| EV / EBITDA | 18.8x | 14.1x | 15x | 15.2x | 14.4x | 16.3x | 14.4x | 13.1x |
| EV / EBIT | 25.5x | 20.9x | 17.3x | 17.7x | 16.7x | 18.6x | 16.5x | 15x |
| EV / FCF | 38.7x | 94.9x | 26.2x | 22.2x | 31.6x | 34.6x | 28x | 24.2x |
| FCF Yield | 2.58% | 1.05% | 3.82% | 4.5% | 3.16% | 2.89% | 3.57% | 4.13% |
| Dividend per Share 2 | 6 | 6 | 7.5 | 8.5 | 9 | 9.711 | 10.61 | 11.5 |
| Rate of return | 1.65% | 1.99% | 1.86% | 1.84% | 1.93% | 1.71% | 1.87% | 2.03% |
| EPS 2 | 11.38 | 10.89 | 15.31 | 17.88 | 20.01 | 21.42 | 24.44 | 26.55 |
| Distribution rate | 52.7% | 55.1% | 49% | 47.5% | 45% | 45.3% | 43.4% | 43.3% |
| Net sales 1 | 40,911 | 52,135 | 63,598 | 66,954 | 69,674 | 73,652 | 80,658 | 86,411 |
| EBITDA 1 | 8,305 | 9,678 | 11,780 | 12,853 | 14,252 | 15,042 | 16,689 | 18,005 |
| EBIT 1 | 6,126 | 6,519 | 10,221 | 11,089 | 12,334 | 13,141 | 14,639 | 15,728 |
| Net income 1 | 4,759 | 4,503 | 6,330 | 7,391 | 8,272 | 8,831 | 10,080 | 10,906 |
| Net Debt 1 | 4,888 | 11,948 | 9,611 | 4,710 | 13,179 | 10,284 | 6,359 | 1,384 |
| Reference price 2 | 364.40 | 301.10 | 403.40 | 462.60 | 465.70 | 567.40 | 567.40 | 567.40 |
| Nbr of stocks (in thousands) | 415,473 | 413,326 | 413,326 | 413,326 | 413,326 | 413,326 | - | - |
| Announcement Date | 2/2/22 | 2/2/23 | 2/6/24 | 2/5/25 | 2/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.49x | 3.32x | 16.27x | 1.71% | 24.11B | |
| 36.27x | 6.22x | 23.08x | 0.74% | 124B | |
| 31.71x | 5.87x | 20.31x | 1.9% | 38.68B | |
| 35.35x | 4.51x | 16.64x | 0.1% | 33.13B | |
| 21.3x | 1.76x | 12.92x | 2.28% | 30.28B | |
| 26.26x | 3.16x | 13.77x | 1.45% | 28.56B | |
| 22.71x | 3.3x | 14.21x | 1.03% | 27.72B | |
| 24.79x | 3.89x | 13.05x | 1.47% | 27.58B | |
| 109.49x | 37.88x | 88.82x | 0.35% | 25.76B | |
| 20.57x | 4.14x | 14.87x | 2.43% | 21.07B | |
| Average | 35.49x | 7.40x | 23.39x | 1.35% | 38.14B | |
| Weighted average by Cap. | 35.43x | 6.91x | 22.92x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALFA Stock
- Valuation Alfa Laval AB
Select your edition
All financial news and data tailored to specific country editions
