Valuation SSAB AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 07:20:00 2026-07-10 EDT			5-day change	1st Jan Change
96.08 ^SEK	+2.72%		+2.25%	+36.41%

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	92,775	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	33.17%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	85,802	96,324	103,529
Change	-	-9.29%	41.01%	-55.98%	120.82%	47.75%	12.26%	7.48%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	12.9x	10.4x	11.1x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.27x	1.18x	1.1x
PEG	-	0x	-0x	-0.1x	-0.6x	0.3x	0.4x	-1.88x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.9x	0.84x	0.83x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.83x	0.88x	0.93x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.29x	5.95x	6.5x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.08x	8.26x	9.26x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-28.2x	-14.9x	-30.9x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-3.55%	-6.72%	-3.24%
Dividend per Share ²	5.25	8.7	5	2	2	2.822	3.342	3.035
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	3.02%	3.57%	3.24%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.274	8.973	8.443
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	38.8%	37.2%	36%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	103,107	110,072	111,625
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,634	16,184	15,924
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,445	11,657	11,178
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	93.54	93.54	93.54
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SSAB AB	12.94x	0.83x	6.32x	3.02%	9.6B
NUCOR CORPORATION	13.29x	1.4x	7.75x	1.01%	50.62B
ARCELORMITTAL	13.49x	0.83x	6.64x	1%	47.44B
STEEL DYNAMICS, INC.	13.8x	1.54x	9.05x	0.95%	32.02B
CARPENTER TECHNOLOGY CORPORATION	56.71x	9.46x	34.88x	0.14%	29.36B
TATA STEEL LIMITED	12.49x	1.19x	6.98x	2.24%	24.56B
NIPPON STEEL CORPORATION	8.79x	0.65x	5.85x	4.41%	17.9B
POSCO HOLDINGS INC.	12.26x	0.52x	5.03x	3.3%	14.8B
LLOYDS METALS AND ENERGY LIMITED	13.94x	3.98x	10.39x	0.06%	10.3B
Average	17.52x	2.27x	10.32x	1.79%	26.29B
Weighted average by Cap.	18.31x	2.26x	10.73x	1.46%