Valuation SSAB AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:25:00 2026-07-24 EDT			5-day change	1st Jan Change
100.22 ^SEK	+4.22%		+2.24%	+43.81%

07-01	Nyab Secures Steel Coil Logistics Facility Project from SSAB	MT
07-01	Nyab signs agreement with SSAB on logistics project in Luleå	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	49,048	56,651	77,942	44,075	69,667	99,865	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	43.35%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	93,747	103,749	111,027
Change	-	-9.29%	41.01%	-55.98%	120.82%	61.44%	10.67%	7.01%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	13.7x	10.9x	11.7x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.35x	1.25x	1.17x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.4x	-1.79x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.96x	0.89x	0.88x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.9x	0.93x	0.98x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.82x	6.27x	6.85x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.83x	8.66x	9.71x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-50x	-15.6x	-37x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-2%	-6.39%	-2.71%
Dividend per Share ²	5.25	8.7	5	2	2	2.879	3.455	3.089
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.87%	3.44%	3.08%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.322	9.2	8.597
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	39.3%	37.6%	35.9%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,233	112,004	113,776
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,745	16,534	16,215
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,541	11,985	11,434
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,440	9,328	8,893
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,118	3,884	11,162
Reference price ²	52.44	56.94	76.68	44.97	70.48	100.45	100.45	100.45
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,012,743	996,618	996,618	996,618	-	-
Announcement Date	1/28/22	1/27/23	1/31/24	1/29/25	1/28/26	-	-	-

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.($)
NUCOR CORPORATION	14.55x	1.55x	8.51x	0.91%	56.38B
ARCELORMITTAL	14.58x	0.88x	7.14x	0.93%	51.08B
STEEL DYNAMICS, INC.	14.99x	1.62x	9.62x	0.86%	35.64B
CARPENTER TECHNOLOGY CORPORATION	57.79x	9.65x	35.62x	0.13%	29.99B
TATA STEEL LIMITED	12.27x	1.17x	6.9x	2.3%	23.68B
NIPPON STEEL CORPORATION	11.15x	0.7x	6.49x	3.91%	19.7B
POSCO HOLDINGS INC.	13.3x	0.54x	5.24x	3.13%	16.12B
LLOYDS METALS AND ENERGY LIMITED	15.35x	4.49x	11.1x	0.06%	11.33B
GERDAU S.A.	9.07x	0.75x	4.17x	2.99%	8.93B
Average	18.12x	2.37x	10.53x	1.69%	28.1B
Weighted average by Cap.	19.03x	2.32x	11.05x	1.35%