Valuation Alligo AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 12/06/2026 BST			5-day change	1st Jan Change
135.60 ^SEK	+2.11%		-4.64%	+5.77%

06-12	Handelsbanken Fonder increases stake in Alligo to just over 5 percent	FW
06-08	Espiria Sweden Small Cap rose 6.1 percent in May - Hansa Biopharma contributed positively	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,692	4,003	6,206	6,168	6,421	6,792	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	5.77%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,475	9,103	8,718
Change	-	-66.54%	120.98%	2.54%	5.43%	-0.93%	-3.92%	-4.23%
P/E Ratio	22.6x	0.99x	12.7x	22.5x	24.6x	14.3x	11.5x	9.96x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.63x	1.49x	1.35x
PEG	-	0x	-0.1x	-0.5x	-5.18x	0.2x	0.5x	0.7x
Capitalization / Revenue	1.14x	0.43x	0.66x	0.65x	0.67x	0.67x	0.63x	0.6x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.93x	0.85x	0.77x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	6.99x	5.95x	5.26x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.3x	10.6x	9x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	9.12x	8.72x	7.82x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11%	11.5%	12.8%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.62	4.332	5.068
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.67%	3.2%	3.74%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.478	11.83	13.62
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	38.2%	36.6%	37.2%
Net sales ¹	8,508	9,333	9,462	9,442	9,638	10,183	10,761	11,280
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,356	1,530	1,657
EBIT ¹	427	669	748	505	471	714.5	858.5	968.5
Net income ¹	429	4,061	497	274	261	476.8	592.8	682.2
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,683	2,312	1,926
Reference price ²	192.00	79.30	124.00	123.20	128.20	135.60	135.60	135.60
Nbr of stocks (in thousands)	50,481	50,481	50,051	50,068	50,088	50,088	-	-
Announcement Date	15/02/22	16/02/23	16/02/24	14/02/25	13/02/26	-	-	-

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.($)
ALLIGO AB	14.01x	0.92x	6.89x	2.73%	697M
W.W. GRAINGER, INC.	28.86x	3.27x	19.01x	0.73%	62.04B
FASTENAL COMPANY	37.43x	5.83x	25.68x	1.99%	53.26B
DIPLOMA PLC	33.49x	5.29x	19.68x	0.95%	12.26B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	29.8x	2.37x	19.24x	0.6%	11.79B
CORE & MAIN, INC.	18.49x	1.42x	11.48x	-.--%	9.37B
MSC INDUSTRIAL DIRECT CO., INC.	27.6x	1.76x	15.41x	3.03%	6.45B
RS GROUP PLC	16.32x	1.06x	9.32x	3.91%	3.79B
DXP ENTERPRISES, INC.	26.83x	-	-	-	2.6B
DNOW INC.	143.79x	0.55x	12.41x	-	2.49B
Average	37.66x	2.50x	15.46x	1.74%	16.47B
Weighted average by Cap.	32.76x	3.93x	20.31x	1.29%