Valuation SKF AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:43:23 2023-03-28 EDT			After hours 11:25:00
192.60 ^SEK	+0.52%		260.00	+35.00%

07-28	Citigroup raises SKF target price to 270 kronor (267), reiterates neutral - BN	FW
07-28	Handelsbanken reiterates buy rating on SKF	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	97,825	72,476	91,712	94,528	111,960	116,628	-	-
Change	-	-25.91%	26.54%	3.07%	18.44%	4.17%	-	-
Enterprise Value (EV) ¹	115,185	91,510	107,903	111,000	124,012	125,846	121,161	114,067
Change	-	-20.55%	17.91%	2.87%	11.72%	1.48%	-3.72%	-5.85%
P/E	13.3x	16.2x	14.3x	14.6x	28.5x	18.2x	15.3x	13.5x
PBR	2.24x	1.4x	1.74x	1.58x	2.09x	2x	1.84x	1.74x
PEG	-	-0.4x	0.3x	11.39x	-0.7x	0.3x	0.8x	1x
Capitalization / Revenue	1.2x	0.75x	0.88x	0.96x	1.22x	1.27x	1.23x	1.19x
EV / Revenue	1.41x	0.94x	1.04x	1.12x	1.35x	1.37x	1.27x	1.17x
EV / EBITDA	8.14x	6.54x	6.25x	6.68x	7.61x	8.05x	7.14x	6.33x
EV / EBIT	10.6x	8.97x	8.31x	9.11x	10.6x	10.5x	9.19x	8.15x
EV / FCF	54.9x	310x	13.6x	21.7x	27.2x	28.7x	16.7x	13.5x
FCF Yield	1.82%	0.32%	7.34%	4.6%	3.68%	3.49%	6%	7.4%
Dividend per Share ²	7	7	7	7.5	7.75	7.857	8.487	9.154
Rate of return	3.26%	4.4%	3.48%	3.61%	3.15%	3.07%	3.32%	3.58%
EPS ²	16.09	9.81	14.04	14.22	8.62	14.1	16.73	19.02
Distribution rate	43.5%	71.4%	49.9%	52.7%	89.9%	55.7%	50.7%	48.1%
Net sales ¹	81,732	96,933	103,881	98,722	91,583	91,637	95,111	97,674
EBITDA ¹	14,149	13,988	17,274	16,615	16,297	15,632	16,961	18,029
EBIT ¹	10,839	10,204	12,977	12,183	11,673	12,029	13,179	14,002
Net income ¹	7,331	4,469	6,395	6,474	3,927	6,078	7,562	8,528
Net Debt ¹	17,360	19,034	16,191	16,472	12,052	9,218	4,533	-2,561
Reference price ²	214.50	159.15	201.30	207.60	245.80	256.00	256.00	256.00
Nbr of stocks (in thousands)	455,351	455,351	455,351	455,351	455,351	455,351	-	-
Announcement Date	2/3/22	2/2/23	1/31/24	1/31/25	1/30/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	34.94x	6x	22.29x	0.77%	120B
FANUC CORPORATION	30.21x	5.56x	19.21x	2%	36.81B
INGERSOLL RAND INC.	35.33x	4.5x	16.63x	0.1%	33.11B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.52x	1.78x	13.07x	2.26%	30.6B
XYLEM INC.	26.79x	3.23x	13.91x	1.4%	28.52B
DOVER CORPORATION	21.89x	3.18x	13.69x	1.07%	26.67B
SMC CORPORATION	22.42x	3.45x	11.58x	1.63%	24.91B
ALFA LAVAL AB	25.48x	3.21x	15.69x	1.78%	23.26B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	95.46x	32.97x	77.29x	0.4%	22.41B
Average	34.89x	7.10x	22.60x	1.27%	38.47B
Weighted average by Cap.	33.99x	6.37x	21.60x	1.15%