|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 119.60 SEK | +0.93% |
|
0.00% | -42.61% |
| 07-22 | Affarsvarlden issues a buy recommendation for Lindab | FW |
| 07-20 | Handelsbanken cuts target price for Lindab to 130 kronor (150), reiterates hold - BN | FW |
Company Valuation: Lindab International AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,576 | 9,764 | 15,301 | 17,657 | 16,054 | 9,213 | - | - |
| Change | - | -60.27% | 56.71% | 15.39% | -9.08% | -42.61% | - | - |
| Enterprise Value (EV) 1 | 26,272 | 13,074 | 18,565 | 22,167 | 20,316 | 13,196 | 12,949 | 12,463 |
| Change | - | -50.24% | 42% | 19.4% | -8.35% | -35.04% | -1.87% | -3.75% |
| P/E | 45.9x | 10x | 18x | 55.9x | 21.1x | 16.5x | 11.8x | 10.1x |
| PBR | 4.35x | 1.45x | 2.11x | 2.4x | 2.19x | 1.24x | 1.18x | 1.12x |
| PEG | - | 0.1x | -1.4x | -0.9x | 0x | -0.6x | 0.3x | 0.6x |
| Capitalization / Revenue | 2.55x | 0.79x | 1.17x | 1.33x | 1.25x | 0.72x | 0.69x | 0.66x |
| EV / Revenue | 2.72x | 1.06x | 1.42x | 1.66x | 1.58x | 1.04x | 0.97x | 0.89x |
| EV / EBITDA | 16x | 7.23x | 10.4x | 13x | 11x | 8.45x | 7.21x | 6.36x |
| EV / EBIT | 20.8x | 9.87x | 15.8x | 21.2x | 19.8x | 14.7x | 11.3x | 9.54x |
| EV / FCF | 87.6x | 35.1x | 12.7x | 17.6x | 17.6x | 22x | 14x | 10.5x |
| FCF Yield | 1.14% | 2.85% | 7.86% | 5.68% | 5.68% | 4.54% | 7.12% | 9.51% |
| Dividend per Share 2 | 4 | 5.2 | 5.4 | 5.4 | 5.6 | 5.783 | 6.033 | 5.943 |
| Rate of return | 1.24% | 4.08% | 2.71% | 2.36% | 2.69% | 4.84% | 5.04% | 4.97% |
| EPS 2 | 7 | 12.7 | 11.07 | 4.1 | 9.86 | 7.27 | 10.13 | 11.89 |
| Distribution rate | 57.1% | 40.9% | 48.8% | 132% | 56.8% | 79.6% | 59.5% | 50% |
| Net sales 1 | 9,648 | 12,366 | 13,114 | 13,323 | 12,854 | 12,731 | 13,333 | 13,983 |
| EBITDA 1 | 1,645 | 1,808 | 1,781 | 1,704 | 1,851 | 1,562 | 1,797 | 1,959 |
| EBIT 1 | 1,266 | 1,325 | 1,178 | 1,044 | 1,027 | 896.6 | 1,148 | 1,306 |
| Net income 1 | 537 | 974 | 849 | 315 | 760 | 558.5 | 778.8 | 913 |
| Net Debt 1 | 1,696 | 3,310 | 3,264 | 4,510 | 4,262 | 3,983 | 3,736 | 3,250 |
| Reference price 2 | 321.40 | 127.40 | 199.10 | 229.20 | 208.40 | 119.60 | 119.60 | 119.60 |
| Nbr of stocks (in thousands) | 76,467 | 76,642 | 76,852 | 77,036 | 77,036 | 77,036 | - | - |
| Announcement Date | 2/11/22 | 2/9/23 | 2/7/24 | 2/12/25 | 2/12/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.45x | 1.04x | 8.45x | 4.84% | 950M | |
| 32.32x | 4.64x | 22.61x | 0.85% | 106B | |
| 30.4x | 3.8x | 20.67x | 1.13% | 87.47B | |
| 32.48x | 3.02x | 14.47x | 1.38% | 57.21B | |
| 23.77x | 1.3x | 9.41x | 1.51% | 40.6B | |
| 21.95x | 3.5x | 15.72x | 0.97% | 18.83B | |
| 28.49x | 1.77x | 16.52x | 3.35% | 14.08B | |
| 44.88x | 4.27x | 24.74x | - | 8.41B | |
| 16.31x | 2.22x | 10.73x | 2.37% | 8.38B | |
| 23.78x | 2.08x | 12.41x | 1.29% | 7.73B | |
| Average | 27.08x | 2.76x | 15.57x | 1.96% | 35B | |
| Weighted average by Cap. | 29.85x | 3.47x | 18.15x | 1.26% |
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
- LIAB Stock
- Valuation Lindab International AB
Select your edition
All financial news and data tailored to specific country editions
