|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 559.60 SEK | -1.03% |
|
-0.07% | +20.16% |
| 07-17 | Alfa Laval expected to post adjusted ebita of 3,263 million kronor - FactSet | FW |
| 07-13 | BNP Paribas Boosts Alfa Laval PT, Keeps Underperform Rating | MT |
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 | 231,297 | - | - |
| Change | - | -17.8% | 33.98% | 14.68% | 0.67% | 20.16% | - | - |
| Enterprise Value (EV) 1 | 156,286 | 136,401 | 176,347 | 195,915 | 205,665 | 241,435 | 237,134 | 230,370 |
| Change | - | -12.72% | 29.29% | 11.1% | 4.98% | 17.39% | -1.78% | -2.85% |
| P/E | 32x | 27.6x | 26.3x | 25.9x | 23.3x | 25.9x | 23.1x | 21.6x |
| PBR | 4.75x | 3.52x | 4.5x | 4.56x | 4.43x | 4.71x | 4.19x | 3.76x |
| PEG | - | -6.41x | 0.6x | 1.5x | 2x | 3.25x | 1.9x | 3.12x |
| Capitalization / Revenue | 3.7x | 2.39x | 2.62x | 2.86x | 2.76x | 3.21x | 2.95x | 2.77x |
| EV / Revenue | 3.82x | 2.62x | 2.77x | 2.93x | 2.95x | 3.35x | 3.02x | 2.76x |
| EV / EBITDA | 18.8x | 14.1x | 15x | 15.2x | 14.4x | 16x | 14.4x | 13.1x |
| EV / EBIT | 25.5x | 20.9x | 17.3x | 17.7x | 16.7x | 18.5x | 16.5x | 15.1x |
| EV / FCF | 38.7x | 94.9x | 26.2x | 22.2x | 31.6x | 31.1x | 27.6x | 23.9x |
| FCF Yield | 2.58% | 1.05% | 3.82% | 4.5% | 3.16% | 3.22% | 3.63% | 4.19% |
| Dividend per Share 2 | 6 | 6 | 7.5 | 8.5 | 9 | 9.807 | 10.68 | 11.36 |
| Rate of return | 1.65% | 1.99% | 1.86% | 1.84% | 1.93% | 1.75% | 1.91% | 2.03% |
| EPS 2 | 11.38 | 10.89 | 15.31 | 17.88 | 20.01 | 21.6 | 24.18 | 25.85 |
| Distribution rate | 52.7% | 55.1% | 49% | 47.5% | 45% | 45.4% | 44.2% | 44% |
| Net sales 1 | 40,911 | 52,135 | 63,598 | 66,954 | 69,674 | 72,139 | 78,392 | 83,475 |
| EBITDA 1 | 8,305 | 9,678 | 11,780 | 12,853 | 14,252 | 15,080 | 16,505 | 17,519 |
| EBIT 1 | 6,126 | 6,519 | 10,221 | 11,089 | 12,334 | 13,048 | 14,385 | 15,252 |
| Net income 1 | 4,759 | 4,503 | 6,330 | 7,391 | 8,272 | 8,936 | 10,007 | 10,640 |
| Net Debt 1 | 4,888 | 11,948 | 9,611 | 4,710 | 13,179 | 10,137 | 5,837 | -927.6 |
| Reference price 2 | 364.40 | 301.10 | 403.40 | 462.60 | 465.70 | 559.60 | 559.60 | 559.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 20.69x | 4.22x | 14.63x | 2.42% | 21.29B | |
| Average | 35.47x | 7.46x | 23.42x | 1.36% | 37.69B | |
| Weighted average by Cap. | 35.16x | 6.95x | 22.85x | 1.2% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
