Valuation SSAB AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-04 EDT			5-day change	1st Jan Change
104.90 ^SEK	+2.79%		+2.69%	+48.84%

07-30	Finland's Outokumpu lags Q2 forecast as costs hurt European profits	RE
07-28	An unusual yet intriguing pair trade opportunity

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	104,650	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	50.21%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	98,173	108,208	115,133
Change	-	-9.29%	41.01%	-55.98%	120.82%	69.06%	10.22%	6.4%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	14.2x	11.1x	11.8x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.41x	1.3x	1.21x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.4x	-2.1x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	1x	0.93x	0.91x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.94x	0.96x	1x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	7.1x	6.42x	6.93x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	10.2x	8.82x	9.76x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-51x	-16.9x	-43.3x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-1.96%	-5.92%	-2.31%
Dividend per Share ²	5.25	8.7	5	2	2	2.83	3.533	3.2
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.7%	3.37%	3.05%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.392	9.443	8.912
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	38.3%	37.4%	35.9%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,371	112,629	114,563
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,824	16,847	16,611
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,615	12,273	11,802
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,467	9,480	9,129
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,477	3,558	10,483
Reference price ²	52.44	56.94	76.68	44.97	70.48	104.90	104.90	104.90
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.($)
SSAB AB	13.8x	0.91x	6.89x	2.77%	10.63B
NUCOR CORPORATION	14.33x	1.57x	8.22x	0.86%	59.5B
ARCELORMITTAL	15.88x	0.91x	7.4x	0.88%	53.64B
STEEL DYNAMICS, INC.	15.68x	1.68x	9.98x	0.82%	37.03B
CARPENTER TECHNOLOGY CORPORATION	52.02x	8.7x	32.1x	0.15%	27B
TATA STEEL LIMITED	13.27x	1.19x	7.16x	2.21%	24.77B
NIPPON STEEL CORPORATION	12.32x	0.71x	6.58x	3.73%	21.57B
POSCO HOLDINGS INC.	11.37x	0.52x	5.04x	3.22%	16.03B
LLOYDS METALS AND ENERGY LIMITED	16.25x	4.71x	11.65x	0.05%	12.12B
GERDAU S.A.	9.58x	0.78x	4.36x	2.83%	9.37B
Average	17.45x	2.17x	9.94x	1.75%	27.17B
Weighted average by Cap.	18.04x	2.09x	10.22x	1.38%