Valuation Lindab International AB

Stocks

Real-time Estimate Cboe Europe 04:06:40 2026-08-14 EDT			5-day change	1st Jan Change
126.20 ^SEK	0.00%		-3.36%	-39.20%

03:13am	Lannebo Sweden Micro Cap rose 1.9 percent in July, small caps outperformed large caps	FW
02:33am	Lannebo Small Cap Opportunities rose 1.9 percent in July, Dynavox jumped after strong quarterly report	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	9,722	-	-
Change	-	-60.27%	56.71%	15.39%	-9.08%	-39.44%	-	-
Enterprise Value (EV) ¹	26,272	13,074	18,565	22,167	20,316	13,705	13,458	12,972
Change	-	-50.24%	42%	19.4%	-8.35%	-32.54%	-1.8%	-3.61%
P/E	45.9x	10x	18x	55.9x	21.1x	17.4x	12.5x	10.6x
PBR	4.35x	1.45x	2.11x	2.4x	2.19x	1.3x	1.25x	1.18x
PEG	-	0.1x	-1.4x	-0.9x	0x	-0.7x	0.3x	0.6x
Capitalization / Revenue	2.55x	0.79x	1.17x	1.33x	1.25x	0.76x	0.73x	0.7x
EV / Revenue	2.72x	1.06x	1.42x	1.66x	1.58x	1.08x	1.01x	0.93x
EV / EBITDA	16x	7.23x	10.4x	13x	11x	8.77x	7.49x	6.62x
EV / EBIT	20.8x	9.87x	15.8x	21.2x	19.8x	15.3x	11.7x	9.93x
EV / FCF	87.6x	35.1x	12.7x	17.6x	17.6x	22.9x	14.6x	10.9x
FCF Yield	1.14%	2.85%	7.86%	5.68%	5.68%	4.37%	6.85%	9.14%
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%	4.58%	4.78%	4.71%
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	126.20	126.20	126.20
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	17.36x	1.08x	8.77x	4.58%	1.02B
TRANE TECHNOLOGIES PLC	31.59x	4.54x	22.21x	0.85%	105B
JOHNSON CONTROLS INTERNATIONAL PLC	31.74x	3.93x	21.09x	1.06%	91.74B
CARRIER GLOBAL CORPORATION	31.2x	2.7x	13.11x	1.53%	52.22B
DAIKIN INDUSTRIES,LTD.	21.41x	1.15x	8.3x	1.68%	37.31B
LENNOX INTERNATIONAL INC.	17.64x	2.75x	12.54x	1.23%	14.46B
WATSCO, INC.	25.59x	1.5x	14.62x	3.89%	12.12B
A. O. SMITH CORPORATION	17.24x	2.28x	11.09x	2.31%	8.49B
NIBE INDUSTRIER AB	24.49x	2.13x	12.72x	1.25%	8.09B
BEIJER REF AB	25.39x	1.93x	14.83x	1.25%	7.06B
Average	24.37x	2.40x	13.93x	1.96%	33.76B
Weighted average by Cap.	28.93x	3.35x	17.57x	1.3%