Valuation Systemair AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 EDT			5-day change	1st Jan Change
81.60 ^SEK	-1.45%		+2.26%	-6.31%

07-10	Lannebo Sweden Micro Cap fell 2.6% in June: Dynavox, Nordic Semiconductor and Sinch among the laggards	FW
07-09	Lannebo Small Cap Opportunities fell 2.2% in June, Dynavox, Nordic Semiconductor and Sinch weighed	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,208	12,979	18,491	15,600	17,098	16,934	-	-
Change	-	-1.73%	42.47%	-15.64%	9.6%	-0.96%	-	-
Enterprise Value (EV) ¹	14,676	15,022	19,994	16,648	17,999	15,622	17,345	16,779
Change	-	2.36%	33.09%	-16.73%	8.11%	-13.2%	-2.27%	-3.27%
P/E	32.5x	23.9x	17.8x	24.2x	25.1x	19.3x	18.2x	15.9x
PBR	4x	3.4x	3.51x	2.76x	2.97x	2.41x	2.51x	2.28x
PEG	-	0.7x	0.2x	-0.6x	4.58x	1.6x	0.8x	1.1x
Capitalization / Revenue	1.55x	1.35x	1.53x	1.27x	1.39x	1.18x	1.28x	1.21x
EV / Revenue	1.72x	1.56x	1.66x	1.36x	1.46x	1.25x	1.31x	1.2x
EV / EBITDA	13.6x	12.2x	11.9x	11x	11.3x	9.58x	9.69x	8.57x
EV / EBIT	20.3x	18.3x	18x	15.3x	16x	13.4x	13.1x	11.3x
EV / FCF	26.9x	-165x	76.3x	17.6x	24.9x	22.2x	21.6x	17.6x
FCF Yield	3.72%	-0.61%	1.31%	5.69%	4.02%	4.51%	4.62%	5.7%
Dividend per Share ²	0.75	0.9	1.1	1.2	1.35	1.45	1.748	2.028
Rate of return	1.18%	1.44%	1.24%	1.6%	1.64%	2.04%	2.14%	2.48%
EPS ²	1.952	2.61	5	3.1	3.27	3.67	4.482	5.136
Distribution rate	38.4%	34.5%	22%	38.7%	41.3%	39.5%	39%	39.5%
Net sales ¹	8,519	9,634	12,058	12,257	12,302	12,503	13,195	13,969
EBITDA ¹	1,077	1,229	1,678	1,507	1,586	1,630	1,791	1,957
EBIT ¹	723	821	1,110	1,085	1,125	1,170	1,326	1,489
Net income ¹	406.2	543.9	1,040	645.6	680.7	760.8	924.2	1,057
Net Debt ¹	1,468	2,043	1,502	1,048	901	888.1	411.2	-155.4
Reference price ²	63.50	62.40	88.90	75.00	82.20	81.60	81.60	81.60
Nbr of stocks (in thousands)	208,000	208,000	208,000	208,000	208,000	207,525	-	-
Announcement Date	6/10/21	6/8/22	6/8/23	6/4/24	6/5/25	6/10/26	-	-

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.($)
SYSTEMAIR AB	22.3x	1.45x	11.27x	1.85%	1.76B
TRANE TECHNOLOGIES PLC	31.6x	4.54x	22.11x	0.87%	104B
JOHNSON CONTROLS INTERNATIONAL PLC	29.81x	3.73x	20.29x	1.15%	85.7B
CARRIER GLOBAL CORPORATION	31.36x	3.01x	14.43x	1.39%	57.05B
DAIKIN INDUSTRIES,LTD.	24.38x	1.33x	9.65x	1.47%	42B
LENNOX INTERNATIONAL INC.	22.13x	3.52x	15.8x	0.96%	18.93B
WATSCO, INC.	29.38x	1.81x	16.97x	3.26%	14.4B
AAON, INC.	48.3x	4.62x	26.77x	0.36%	9.13B
A. O. SMITH CORPORATION	15.79x	2.15x	10.4x	2.45%	8.11B
NIBE INDUSTRIER AB	23.4x	2.06x	12.25x	1.31%	7.68B
Average	27.84x	2.82x	15.99x	1.51%	34.86B
Weighted average by Cap.	29.49x	3.41x	17.93x	1.24%