Valuation SSAB AB

Equities

Real-time Estimate Cboe Europe Other stock markets 10:43:43 2025-01-16 EST			5-day change	1st Jan Change
44.68 ^SEK	+0.46%		+2.06%	-0.69%

01-15	SSAB, Kuljettava Kick Off Deliveries Under Heavy-Duty Transport Electrification Project	MT
01-15	SSAB has started local deliveries from Hämeenlinna with electric trucks	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	32,139	27,910	49,048	56,651	77,942	43,650	43,650	-
Change	-	-13.16%	75.74%	15.5%	37.58%	-44%	0%	-
Enterprise Value (EV) ¹	42,019	38,188	46,702	42,364	59,736	28,988	30,139	41,453
Change	-	-9.12%	22.3%	-9.29%	41.01%	-51.47%	3.97%	37.54%
P/E ratio	31.6x	-58.6x	3.68x	-5.39x	6.05x	7.01x	8.49x	6.82x
PBR	0.56x	0.56x	0.74x	0.87x	1.16x	0.65x	0.63x	0.6x
PEG	-	0x	-0x	0x	-0x	-0.1x	-0.5x	0.3x
Capitalization / Revenue	0.42x	0.43x	0.51x	0.44x	0.65x	0.42x	0.43x	0.41x
EV / Revenue	0.55x	0.58x	0.49x	0.33x	0.5x	0.28x	0.29x	0.39x
EV / EBITDA	6.59x	11.4x	2.11x	1.3x	2.97x	2.42x	2.77x	3.23x
EV / EBIT	19.5x	-118x	2.48x	1.45x	3.63x	3.71x	4.5x	4.84x
EV / FCF	17.5x	17.7x	4.06x	3.21x	4.01x	8.98x	-5.63x	-5.9x
FCF Yield	5.72%	5.66%	24.6%	31.2%	25%	11.1%	-17.8%	-16.9%
Dividend per Share ²	-	-	5.25	8.7	5	2.512	2.17	2.669
Rate of return	-	-	10%	15.3%	6.52%	5.65%	4.88%	6%
EPS ²	1.04	-0.5	14.24	-10.57	12.67	6.345	5.238	6.522
Distribution rate	-	-	36.9%	-82.3%	39.5%	39.6%	41.4%	40.9%
Net sales ¹	76,485	65,396	95,891	128,745	119,489	102,840	102,657	106,521
EBITDA ¹	6,374	3,364	22,094	32,675	20,141	11,966	10,876	12,842
EBIT ¹	2,159	-325	18,837	29,283	16,467	7,809	6,699	8,563
Net income ¹	1,075	-510	14,662	-10,886	13,029	6,422	5,365	6,938
Net Debt ¹	9,880	10,278	-2,346	-14,287	-18,206	-14,662	-13,511	-2,197
Reference price ²	32.85	29.30	52.44	56.94	76.68	44.48	44.48	44.48
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,029,835	1,029,835	1,012,743	996,618	996,618	-
Announcement Date	1/28/20	1/29/21	1/28/22	1/27/23	1/31/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SSAB AB	7.01x	0.28x	2.42x	+5.65%	3.91B
NUCOR CORPORATION	15.35x	1.04x	7.47x	+1.76%	28.9B
NIPPON STEEL CORPORATION	9.81x	0.61x	5.48x	+5.28%	20.24B
STEEL DYNAMICS, INC.	12.86x	1.22x	8.6x	+1.47%	19.05B
TATA STEEL LIMITED	25.75x	1.08x	9.21x	+2.89%	18.28B
ARCELORMITTAL	8.58x	0.37x	3.42x	+2.25%	18.09B
POSCO HOLDINGS INC.	11.75x	0.41x	4.47x	+3.89%	13.29B
CARPENTER TECHNOLOGY CORPORATION	28.58x	3.44x	16.14x	+0.42%	9.89B
LLOYDS METALS AND ENERGY LIMITED	38.68x	8.74x	27.66x	+0.14%	8.66B
UNITED STATES STEEL CORPORATION	22.14x	0.7x	8.22x	+0.55%	8.22B
Average	18.05x	1.79x	9.31x	+2.43%	14.85B
Weighted average by Cap.	16.81x	1.44x	8.46x	+2.44%