|
Market Closed -
Deutsche Boerse AG
08:09:36 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 9.012 EUR | +0.87% |
|
+1.81% | +40.77% |
| 10-06 | Please disregard the erroneous SSAB flash at 08:04, see news item at 07:37 instead | FW |
| 10-06 | DNB Carnegie cuts its price target for SSAB to SEK 100 (110), reiterates hold | FW |
Company Valuation: SSAB AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,048 | 56,651 | 77,942 | 44,075 | 69,667 | 99,489 | - | - |
| Change | - | 15.5% | 37.58% | -43.45% | 58.06% | 42.81% | - | - |
| Enterprise Value (EV) 1 | 46,702 | 42,364 | 59,736 | 26,298 | 58,071 | 93,212 | 103,165 | 109,946 |
| Change | - | -9.29% | 41.01% | -55.98% | 120.82% | 60.51% | 10.68% | 6.57% |
| P/E | 3.68x | -5.39x | 6.05x | 6.88x | 14.3x | 13.7x | 10.3x | 10.9x |
| PBR | 0.74x | 0.87x | 1.16x | 0.63x | 1.04x | 1.34x | 1.23x | 1.15x |
| PEG | - | 0x | -0x | -0.1x | -0.6x | 0.3x | 0.3x | -1.79x |
| Capitalization / Revenue | 0.51x | 0.44x | 0.65x | 0.43x | 0.72x | 0.95x | 0.87x | 0.85x |
| EV / Revenue | 0.49x | 0.33x | 0.5x | 0.25x | 0.6x | 0.89x | 0.9x | 0.94x |
| EV / EBITDA | 2.11x | 1.3x | 2.97x | 2.18x | 5.7x | 6.75x | 5.93x | 6.5x |
| EV / EBIT | 2.48x | 1.45x | 3.63x | 3.35x | 9.49x | 9.71x | 8.05x | 9.1x |
| EV / FCF | 4.06x | 3.21x | 4.01x | 7.14x | -16.8x | -47.4x | -16.8x | -45x |
| FCF Yield | 24.6% | 31.2% | 25% | 14% | -5.95% | -2.11% | -5.95% | -2.22% |
| Dividend per Share 2 | 5.25 | 8.7 | 5 | 2 | 2 | 2.827 | 3.686 | 3.261 |
| Rate of return | 10% | 15.3% | 6.52% | 4.45% | 2.84% | 2.84% | 3.7% | 3.27% |
| EPS 2 | 14.24 | -10.57 | 12.67 | 6.54 | 4.92 | 7.26 | 9.715 | 9.124 |
| Distribution rate | 36.9% | -82.3% | 39.5% | 30.6% | 40.7% | 38.9% | 37.9% | 35.7% |
| Net sales 1 | 95,891 | 128,745 | 119,489 | 103,418 | 96,220 | 104,830 | 114,815 | 116,652 |
| EBITDA 1 | 22,094 | 32,675 | 20,141 | 12,069 | 10,189 | 13,818 | 17,398 | 16,912 |
| EBIT 1 | 18,837 | 29,283 | 16,467 | 7,860 | 6,116 | 9,602 | 12,816 | 12,088 |
| Net income 1 | 14,662 | -10,886 | 13,029 | 6,522 | 4,902 | 7,334 | 9,662 | 9,305 |
| Net Debt 1 | -2,346 | -14,287 | -18,206 | -17,777 | -11,596 | -6,277 | 3,677 | 10,457 |
| Reference price 2 | 52.44 | 56.94 | 76.68 | 44.97 | 70.48 | 99.70 | 99.70 | 99.70 |
| Nbr of stocks (in thousands) | 1,029,835 | 1,029,835 | 1,012,743 | 996,618 | 996,618 | 996,618 | - | - |
| Announcement Date | 28/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.75x | 1.84x | 4.81x | 7.27% | 60.14B | |
| 13.49x | 1.5x | 7.8x | 0.89% | 56.96B | |
| 16.55x | 0.85x | 7.07x | 0.93% | 49.47B | |
| 14.13x | 2.37x | 5.39x | 4.31% | 35.23B | |
| 14.12x | 1.54x | 8.94x | 0.89% | 34.14B | |
| 20.36x | 1.8x | 9.97x | 0.57% | 31.88B | |
| 12.77x | 1.14x | 6.92x | 2.35% | 23.13B | |
| 11.53x | 0.75x | 6.66x | 3.71% | 21.5B | |
| 17.22x | 1.24x | 11.27x | 1.24% | 20.5B | |
| Average | 14.32x | 1.45x | 7.65x | 2.46% | 36.99B | |
| Weighted average by Cap. | 13.93x | 1.50x | 7.30x | 2.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SSAB A Stock
- SKWA Stock
- Valuation SSAB AB
Select your edition
All financial news and data tailored to specific country editions
