|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 374.50 SEK | -2.50% |
|
-3.78% | +24.52% |
| 07-15 | Stockholm stocks fell for a fourth straight day, OMXS30 index down 0.4 percent | FW |
| 07-15 | Sandvik expected to report SEK 8,054m in adjusted EBITA: FactSet | FW |
Company Valuation: Sandvik AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 316,858 | 236,326 | 273,582 | 248,745 | 377,068 | 481,810 | - | - |
| Change | - | -25.42% | 15.76% | -9.08% | 51.59% | 27.78% | - | - |
| Enterprise Value (EV) 1 | 343,760 | 280,278 | 317,057 | 289,860 | 411,038 | 508,313 | 497,613 | 483,137 |
| Change | - | -18.47% | 13.12% | -8.58% | 41.81% | 23.67% | -2.11% | -2.91% |
| P/E | 21.9x | 21.1x | 17.9x | 20.3x | 25.7x | 23.5x | 20.6x | 19.4x |
| PBR | 4.11x | 2.91x | 3.12x | 2.57x | 4.05x | 4.45x | 3.9x | 3.48x |
| PEG | - | -0.9x | 0.5x | -1x | 1.3x | 0.6x | 1.5x | 2.99x |
| Capitalization / Revenue | 3.2x | 2.1x | 2.16x | 2.02x | 3.12x | 3.41x | 3.06x | 2.97x |
| EV / Revenue | 3.47x | 2.5x | 2.51x | 2.36x | 3.41x | 3.6x | 3.16x | 2.98x |
| EV / EBITDA | 13.9x | 11.1x | 10.6x | 11x | 14.6x | 14.1x | 12.7x | 11.9x |
| EV / EBIT | 19x | 13.3x | 13.6x | 13.4x | 19.1x | 18x | 15.8x | 14.6x |
| EV / FCF | 35.7x | 40.9x | 23.6x | 18.4x | 26.7x | 25.6x | 21.1x | 17.6x |
| FCF Yield | 2.8% | 2.45% | 4.24% | 5.44% | 3.74% | 3.91% | 4.74% | 5.68% |
| Dividend per Share 2 | 4.75 | 5 | 5.5 | 5.75 | 6 | 7.255 | 7.851 | 8.48 |
| Rate of return | 1.88% | 2.65% | 2.52% | 2.9% | 2% | 1.89% | 2.04% | 2.21% |
| EPS 2 | 11.52 | 8.94 | 12.18 | 9.75 | 11.7 | 16.34 | 18.64 | 19.85 |
| Distribution rate | 41.2% | 55.9% | 45.2% | 59% | 51.3% | 44.4% | 42.1% | 42.7% |
| Net sales 1 | 99,105 | 112,332 | 126,503 | 122,878 | 120,680 | 141,181 | 157,398 | 162,388 |
| EBITDA 1 | 24,649 | 25,235 | 29,877 | 26,401 | 28,223 | 35,946 | 39,098 | 40,657 |
| EBIT 1 | 18,116 | 21,020 | 23,300 | 21,635 | 21,502 | 28,267 | 31,577 | 33,087 |
| Net income 1 | 14,470 | 12,854 | 15,300 | 12,243 | 14,690 | 20,503 | 23,078 | 24,587 |
| Net Debt 1 | 26,902 | 43,952 | 43,475 | 41,115 | 33,970 | 26,504 | 15,803 | 1,328 |
| Reference price 2 | 252.60 | 188.40 | 218.10 | 198.30 | 300.60 | 384.10 | 384.10 | 384.10 |
| Nbr of stocks (in thousands) | 1,254,386 | 1,254,386 | 1,254,386 | 1,254,386 | 1,254,386 | 1,254,386 | - | - |
| Announcement Date | 1/20/22 | 1/20/23 | 1/25/24 | 1/23/25 | 1/27/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.51x | 3.6x | 14.14x | 1.89% | 50.04B | |
| 5.62x | - | - | 7.93% | 3.75B | |
| 7.52x | - | - | - | 2.94B | |
| 8.3x | 0.8x | 5.8x | 6.46% | 2.85B | |
| 22.44x | - | - | 0.48% | 571M | |
| Average | 13.48x | 2.20x | 9.97x | 4.19% | 12.03B | |
| Weighted average by Cap. | 20.88x | 3.45x | 13.69x | 2.5% |
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
- SAND Stock
- Valuation Sandvik AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
