Valuation Alfa Laval AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-11-13 EST			5-day change	1st Jan Change
548.00 ^SEK	+0.15%		+3.01%	+17.67%

11-11	Lannebo Mixfond Offensiv rose 1.6 percent in October - DSV new portfolio holding	FW
11-11	OMXS30 posts its 29th intraday record this year - Addtech, Industrivärden, SEB and Skanska have risen on 8 of the past 10 days	FW

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	226,503	-	-
Change	-	-17.8%	33.98%	14.68%	0.67%	17.67%	-	-
Enterprise Value (EV) ¹	156,286	136,401	176,347	195,915	205,665	237,007	233,882	229,386
Change	-	-12.72%	29.29%	11.1%	4.98%	15.24%	-1.32%	-1.92%
P/E	32x	27.6x	26.3x	25.9x	23.3x	25.5x	21.5x	19.2x
PBR	4.75x	3.52x	4.5x	4.56x	4.43x	4.53x	4.03x	3.55x
PEG	-	-6.41x	0.6x	1.5x	2x	3.54x	1.1x	1.6x
Capitalization / Revenue	3.7x	2.39x	2.62x	2.86x	2.76x	3.07x	2.69x	2.47x
EV / Revenue	3.82x	2.62x	2.77x	2.93x	2.95x	3.21x	2.78x	2.5x
EV / EBITDA	18.8x	14.1x	15x	15.2x	14.4x	15.7x	13.4x	12x
EV / EBIT	25.5x	20.9x	17.3x	17.7x	16.7x	18.1x	15.3x	13.6x
EV / FCF	38.7x	94.9x	26.2x	22.2x	31.6x	33.4x	26.3x	22.3x
FCF Yield	2.58%	1.05%	3.82%	4.5%	3.16%	2.99%	3.8%	4.49%
Dividend per Share ²	6	6	7.5	8.5	9	9.681	10.89	12.07
Rate of return	1.65%	1.99%	1.86%	1.84%	1.93%	1.77%	1.99%	2.2%
EPS ²	11.38	10.89	15.31	17.88	20.01	21.45	25.53	28.59
Distribution rate	52.7%	55.1%	49%	47.5%	45%	45.1%	42.7%	42.2%
Net sales ¹	40,911	52,135	63,598	66,954	69,674	73,814	84,051	91,790
EBITDA ¹	8,305	9,678	11,780	12,853	14,252	15,120	17,414	19,125
EBIT ¹	6,126	6,519	10,221	11,089	12,334	13,094	15,328	16,812
Net income ¹	4,759	4,503	6,330	7,391	8,272	8,840	10,372	11,526
Net Debt ¹	4,888	11,948	9,611	4,710	13,179	10,505	7,379	2,883
Reference price ²	364.40	301.10	403.40	462.60	465.70	548.00	548.00	548.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALFA LAVAL AB	25.55x	3.21x	15.68x	1.77%	22.5B
PARKER-HANNIFIN CORPORATION	30.8x	5.27x	18.79x	0.85%	121B
ATLAS COPCO AB	31.81x	4.98x	19x	1.68%	89.43B
W.W. GRAINGER, INC.	31.27x	3.59x	20.65x	0.65%	69.72B
FASTENAL COMPANY	43.34x	6.78x	29.86x	1.77%	63.32B
KEYSIGHT TECHNOLOGIES, INC.	34.11x	7.06x	20.65x	-.--%	50.68B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.7x	1.95x	14.04x	2.07%	33.03B
INGERSOLL RAND INC.	23.96x	4.4x	16.59x	0.1%	32.66B
FANUC CORPORATION	22.96x	4.37x	15.05x	2.6%	32.06B
DOVER CORPORATION	23.16x	3.34x	14.43x	1.01%	27.92B
Average	28.97x	4.50x	18.47x	1.25%	54B
Weighted average by Cap.	30.82x	4.86x	19.53x	1.17%