Valuation Lindab International AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 EDT			5-day change	1st Jan Change
119.60 ^SEK	-15.30%		-10.41%	-42.61%

07-09	SB1 Markets cuts its target price for Lindab to 145 kronor (163), reiterates neutral	FW
07-08	Lannebo Småbolag Select rose 0.1% in June, divested its holding in Lindab	FW

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	12,594	12,552	11,988
Change	-	-50.24%	42%	19.4%	-8.35%	-38.01%	-0.33%	-4.5%
P/E	45.9x	10x	18x	55.9x	21.1x	13.5x	10.6x	9.33x
PBR	4.35x	1.45x	2.11x	2.4x	2.19x	1.22x	1.15x	1.08x
PEG	-	0.1x	-1.4x	-0.9x	0x	-1.3x	0.4x	0.7x
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	0.99x	0.94x	0.85x
EV / EBITDA	16x	7.23x	10.4x	13x	11x	7.42x	6.61x	5.88x
EV / EBIT	20.8x	9.87x	15.8x	21.2x	19.8x	12.1x	10x	8.62x
EV / FCF	87.6x	35.1x	12.7x	17.6x	17.6x	14.6x	12.5x	9.48x
FCF Yield	1.14%	2.85%	7.86%	5.68%	5.68%	6.86%	8.03%	10.5%
Dividend per Share ²	4	5.2	5.4	5.4	5.6	5.783	6.033	6.047
Rate of return	1.24%	4.08%	2.71%	2.36%	2.69%	4.84%	5.04%	5.06%
EPS ²	7	12.7	11.07	4.1	9.86	8.85	11.29	12.82
Distribution rate	57.1%	40.9%	48.8%	132%	56.8%	65.3%	53.5%	47.2%
Net sales ¹	9,648	12,366	13,114	13,323	12,854	12,772	13,378	14,029
EBITDA ¹	1,645	1,808	1,781	1,704	1,851	1,698	1,899	2,040
EBIT ¹	1,266	1,325	1,178	1,044	1,027	1,045	1,256	1,391
Net income ¹	537	974	849	315	760	618	866.3	984.3
Net Debt ¹	1,696	3,310	3,264	4,510	4,262	3,380	3,339	2,775
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

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.($)
LINDAB INTERNATIONAL AB	13.51x	0.99x	7.42x	4.84%	956M
TRANE TECHNOLOGIES PLC	31.6x	4.54x	22.11x	0.87%	104B
JOHNSON CONTROLS INTERNATIONAL PLC	29.81x	3.73x	20.29x	1.15%	85.7B
CARRIER GLOBAL CORPORATION	31.36x	3.01x	14.43x	1.39%	57.05B
DAIKIN INDUSTRIES,LTD.	24.38x	1.33x	9.65x	1.47%	42B
LENNOX INTERNATIONAL INC.	22.13x	3.52x	15.8x	0.96%	18.93B
WATSCO, INC.	29.38x	1.81x	16.97x	3.26%	14.4B
AAON, INC.	48.3x	4.62x	26.77x	0.36%	9.13B
A. O. SMITH CORPORATION	15.79x	2.15x	10.4x	2.45%	8.11B
NIBE INDUSTRIER AB	23.4x	2.06x	12.25x	1.31%	7.68B
Average	26.97x	2.78x	15.61x	1.81%	34.78B
Weighted average by Cap.	29.48x	3.42x	17.93x	1.24%