Valuation Lindab International AB

Stocks

Real-time Estimate Cboe Europe 14:01:55 28/10/2026 GMT			5-day change	1st Jan Change
131.90 ^SEK	+1.38%		+1.08%	-36.95%

10-26	ABG Sundal Collier raises price target for Lindab to SEK 135 (130), reiterates hold - BN	FW
10-23	SEB raises its target price for Lindab to 136 kronor (127), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,576	9,764	15,301	17,657	16,054	10,022	-	-
Change	-	-60.27%	56.71%	15.39%	-9.08%	-37.57%	-	-
Enterprise Value (EV) ¹	26,272	13,074	18,565	22,167	20,316	14,067	13,837	13,297
Change	-	-50.24%	42%	19.4%	-8.35%	-30.76%	-1.64%	-3.9%
P/E	45.9x	10x	18x	55.9x	21.1x	17.7x	12.8x	10.8x
PBR	4.35x	1.45x	2.11x	2.4x	2.19x	1.34x	1.28x	1.2x
PEG	-	0.1x	-1.4x	-0.9x	0x	-0.7x	0.3x	0.6x
Capitalization / Revenue	2.55x	0.79x	1.17x	1.33x	1.25x	0.78x	0.74x	0.71x
EV / Revenue	2.72x	1.06x	1.42x	1.66x	1.58x	1.1x	1.02x	0.94x
EV / EBITDA	16x	7.23x	10.4x	13x	11x	8.88x	7.68x	6.72x
EV / EBIT	20.8x	9.87x	15.8x	21.2x	19.8x	15.6x	11.9x	10x
EV / FCF	87.6x	35.1x	12.7x	17.6x	17.6x	23.1x	15.5x	11.1x
FCF Yield	1.14%	2.85%	7.86%	5.68%	5.68%	4.32%	6.47%	8.99%
Dividend per Share ²	4	5.2	5.4	5.4	5.6	5.627	5.453	5.83
Rate of return	1.24%	4.08%	2.71%	2.36%	2.69%	4.32%	4.19%	4.48%
EPS ²	7	12.7	11.07	4.1	9.86	7.33	10.2	12.08
Distribution rate	57.1%	40.9%	48.8%	132%	56.8%	76.8%	53.5%	48.2%
Net sales ¹	9,648	12,366	13,114	13,323	12,854	12,775	13,499	14,134
EBITDA ¹	1,645	1,808	1,781	1,704	1,851	1,584	1,802	1,978
EBIT ¹	1,266	1,325	1,178	1,044	1,027	901.7	1,160	1,328
Net income ¹	537	974	849	315	760	563.3	782.8	928
Net Debt ¹	1,696	3,310	3,264	4,510	4,262	4,045	3,814	3,275
Reference price ²	321.40	127.40	199.10	229.20	208.40	130.10	130.10	130.10
Nbr of stocks (in thousands)	76,467	76,642	76,852	77,036	77,036	77,036	-	-
Announcement Date	11/02/22	09/02/23	07/02/24	12/02/25	12/02/26	-	-	-

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.($)
LINDAB INTERNATIONAL AB	17.75x	1.1x	8.88x	4.32%	1.01B
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	163B
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	152B
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	149B
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	121B
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	101B
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	92.75B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	94.42B
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	86.78B
Average	33.23x	4.30x	21.15x	1.87%	118.95B
Weighted average by Cap.	31.64x	4.18x	20.16x	1.8%