Valuation SSAB AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 13:00:00 2026-03-13 EDT			5-day change	1st Jan Change
70.62 ^SEK	-3.68%		-4.13%	+0.20%

03-03	EU pushes barely available green steel as auto emissions fix	RE
03-03	SHB: SSAB Could Surpass 100 Kronor Within a Year	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	27,910	49,048	56,651	77,942	44,075	70,213	70,213	-
Change	-	75.74%	15.5%	37.58%	-43.45%	59.3%	0%	-
Enterprise Value (EV) ¹	38,188	46,702	42,364	59,736	26,298	57,737	63,612	74,807
Change	-	22.3%	-9.29%	41.01%	-55.98%	119.55%	10.18%	17.6%
P/E ratio	-58.6x	3.68x	-5.39x	6.05x	6.88x	14.3x	10.2x	9.07x
PBR	0.56x	0.74x	0.87x	1.16x	0.63x	1x	0.97x	0.9x
PEG	-	-0x	0x	-0x	-0.1x	-0.6x	0.3x	0.7x
Capitalization / Revenue	0.43x	0.51x	0.44x	0.65x	0.43x	0.72x	0.7x	0.66x
EV / Revenue	0.58x	0.49x	0.33x	0.5x	0.25x	0.6x	0.63x	0.71x
EV / EBITDA	11.4x	2.11x	1.3x	2.97x	2.18x	5.78x	4.85x	5.1x
EV / EBIT	-118x	2.48x	1.45x	3.63x	3.35x	9.8x	7.19x	7.42x
EV / FCF	17.7x	4.06x	3.21x	4.01x	7.14x	-11.9x	-14.3x	-10.2x
FCF Yield	5.66%	24.6%	31.2%	25%	14%	-8.39%	-7.01%	-9.78%
Dividend per Share ²	-	5.25	8.7	5	2	2.047	2.655	2.908
Rate of return	-	10%	15.3%	6.52%	4.45%	2.9%	3.76%	4.12%
EPS ²	-0.5	14.24	-10.57	12.67	6.54	4.92	6.924	7.787
Distribution rate	-	36.9%	-82.3%	39.5%	30.6%	41.5%	38.3%	37.3%
Net sales ¹	65,396	95,891	128,745	119,489	103,418	96,220	100,536	106,079
EBITDA ¹	3,364	22,094	32,675	20,141	12,069	10,189	13,107	14,670
EBIT ¹	-325	18,837	29,283	16,467	7,860	6,116	8,848	10,085
Net income ¹	-510	14,662	-10,886	13,029	6,522	4,902	7,073	7,999
Net Debt ¹	10,278	-2,346	-14,287	-18,206	-17,777	-12,476	-6,601	4,594
Reference price ²	29.30	52.44	56.94	76.68	44.97	70.62	70.62	70.62
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,029,835	1,012,743	996,618	996,618	996,618	-
Announcement Date	1/29/21	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	14.85x	0.62x	6.04x	2.79%	7.44B
ARCELORMITTAL	10.96x	0.72x	5.57x	1.13%	38.95B
NUCOR CORPORATION	13.65x	1.16x	7.42x	1.35%	37.24B
TATA STEEL LIMITED	20.26x	1.38x	9.36x	1.9%	24.75B
STEEL DYNAMICS, INC.	12.61x	1.34x	8.23x	1.2%	24.72B
NIPPON STEEL CORPORATION	-82.09x	0.76x	7.84x	3.99%	19.42B
CARPENTER TECHNOLOGY CORPORATION	37.56x	6.12x	22.92x	0.22%	18B
POSCO HOLDINGS INC.	14.66x	0.54x	5.5x	2.89%	16.9B
DAZHONG MINING CO., LTD.	69.98x	-	-	-	8.6B
Average	12.49x	1.58x	9.11x	1.94%	21.78B
Weighted average by Cap.	9.13x	1.48x	8.70x	1.72%