Valuation SSAB AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-15 EDT			5-day change	1st Jan Change
100.35 ^SEK	+0.15%		+6.48%	+42.38%

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	99,625	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	43%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	92,652	103,174	110,379
Change	-	-9.29%	41.01%	-55.98%	120.82%	59.55%	11.36%	6.98%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	13.8x	11.1x	11.8x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.36x	1.26x	1.18x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.5x	-2.06x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.97x	0.9x	0.89x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.9x	0.94x	0.99x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.79x	6.36x	6.91x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.81x	8.83x	9.83x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-28.9x	-15.4x	-37x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-3.46%	-6.48%	-2.7%
Dividend per Share ²	5.25	8.7	5	2	2	2.829	3.357	3.052
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	2.82%	3.35%	3.05%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.277	8.998	8.483
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	38.9%	37.3%	36%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	103,161	110,214	111,794
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,637	16,215	15,972
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,449	11,688	11,226
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,360	9,071	8,674
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,973	3,549	10,754
Reference price ²	52.44	56.94	76.68	44.97	70.48	100.20	100.20	100.20
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	13.77x	0.9x	6.79x	2.82%	10.33B
NUCOR CORPORATION	13.77x	1.46x	8.07x	0.96%	53.33B
ARCELORMITTAL	14.68x	0.88x	7.11x	0.93%	51.14B
STEEL DYNAMICS, INC.	14.33x	1.61x	9.34x	0.91%	33.65B
CARPENTER TECHNOLOGY CORPORATION	55.22x	9.23x	34.05x	0.14%	28.66B
TATA STEEL LIMITED	12.64x	1.2x	7.06x	2.23%	24.48B
NIPPON STEEL CORPORATION	10.26x	0.67x	6.28x	4.25%	18.32B
POSCO HOLDINGS INC.	12.89x	0.53x	5.15x	3.23%	15.34B
LLOYDS METALS AND ENERGY LIMITED	14.5x	4.21x	10.96x	0.06%	10.69B
Average	18.01x	2.30x	10.53x	1.73%	27.33B
Weighted average by Cap.	18.47x	2.22x	10.73x	1.4%