Valuation Sandvik AB

Stocks

Real-time Estimate Cboe Europe 12:32:15 21/10/2026 BST			5-day change	1st Jan Change
351.85 ^SEK	+0.79%		-3.73%	+16.90%

10-20	Sandvik expected to report adjusted EBITA of SEK 8,265 million - FactSet	FW
10-19	Catena Media among Stockholm exchange losers after profit warning, OMXS30 index fell 0.9 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	316,858	236,326	273,582	248,745	377,068	437,906	-	-
Change	-	-25.42%	15.76%	-9.08%	51.59%	16.13%	-	-
Enterprise Value (EV) ¹	343,760	280,278	317,057	289,860	411,038	466,061	455,089	437,844
Change	-	-18.47%	13.12%	-8.58%	41.81%	13.39%	-2.35%	-3.79%
P/E	21.9x	21.1x	17.9x	20.3x	25.7x	20.7x	17.7x	16.5x
PBR	4.11x	2.91x	3.12x	2.57x	4.05x	3.98x	3.45x	3.07x
PEG	-	-0.9x	0.5x	-1x	1.3x	0.5x	1x	2.34x
Capitalization / Revenue	3.2x	2.1x	2.16x	2.02x	3.12x	3.03x	2.66x	2.56x
EV / Revenue	3.47x	2.5x	2.51x	2.36x	3.41x	3.22x	2.76x	2.56x
EV / EBITDA	13.9x	11.1x	10.6x	11x	14.6x	12.5x	11x	10.2x
EV / EBIT	19x	13.3x	13.6x	13.4x	19.1x	15.7x	13.5x	12.5x
EV / FCF	35.7x	40.9x	23.6x	18.4x	26.7x	26.6x	20x	17.5x
FCF Yield	2.8%	2.45%	4.24%	5.44%	3.74%	3.75%	5.01%	5.72%
Dividend per Share ²	4.75	5	5.5	5.75	6	7.495	8.368	8.914
Rate of return	1.88%	2.65%	2.52%	2.9%	2%	2.15%	2.4%	2.55%
EPS ²	11.52	8.94	12.18	9.75	11.7	16.85	19.73	21.12
Distribution rate	41.2%	55.9%	45.2%	59%	51.3%	44.5%	42.4%	42.2%
Net sales ¹	99,105	112,332	126,503	122,878	120,680	144,623	164,904	170,725
EBITDA ¹	24,649	25,235	29,877	26,401	28,223	37,175	41,307	43,013
EBIT ¹	18,116	21,020	23,300	21,635	21,502	29,735	33,672	34,924
Net income ¹	14,470	12,854	15,300	12,243	14,690	21,417	24,753	26,549
Net Debt ¹	26,902	43,952	43,475	41,115	33,970	28,155	17,183	-62.16
Reference price ²	252.60	188.40	218.10	198.30	300.60	349.10	349.10	349.10
Nbr of stocks (in thousands)	1,254,386	1,254,386	1,254,386	1,254,386	1,254,386	1,254,386	-	-
Announcement Date	20/01/22	20/01/23	25/01/24	23/01/25	27/01/26	-	-	-

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.($)
SANDVIK AB	20.72x	3.22x	12.54x	2.15%	44.24B
JCHX MINING MANAGEMENT CO.,LTD.	10.89x	-	-	1.91%	5.78B
FLSMIDTH & CO. A/S	14.49x	2.2x	9.66x	1.78%	4.6B
GUANGDONG HONGDA HOLDINGS GROUP CO., LTD.	18.28x	-	-	-	3.4B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	10.27x	0.86x	6.8x	5.38%	3.15B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.97x	-	-	-	3.16B
PT PETROSEA TBK	15.59x	1.85x	9.1x	-	1.77B
EXPLOSIVE CO., LTD.	12.71x	-	-	-	1.7B
Average	13.87x	2.03x	9.53x	2.8%	8.48B
Weighted average by Cap.	17.92x	2.95x	11.84x	2.27%