Valuation SSAB AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2025-01-17 pm EST			5-day change	1st Jan Change
45.12 ^SEK	+0.76%		+3.75%	+0.33%

Jan. 17	OP Corporate Bank lowers SSAB to increase (buy), target price SEK 59 - BN	FW
Jan. 15	SSAB, Kuljettava Kick Off Deliveries Under Heavy-Duty Transport Electrification Project	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	32,139	27,910	49,048	56,651	77,942	44,358	44,358	-
Change	-	-13.16%	75.74%	15.5%	37.58%	-43.09%	0%	-
Enterprise Value (EV) ¹	42,019	38,188	46,702	42,364	59,736	29,031	30,721	44,053
Change	-	-9.12%	22.3%	-9.29%	41.01%	-51.4%	5.82%	43.4%
P/E ratio	31.6x	-58.6x	3.68x	-5.39x	6.05x	7x	8.82x	6.95x
PBR	0.56x	0.56x	0.74x	0.87x	1.16x	0.66x	0.64x	0.61x
PEG	-	0x	-0x	0x	-0x	-0.1x	-0.4x	0.3x
Capitalization / Revenue	0.42x	0.43x	0.51x	0.44x	0.65x	0.43x	0.43x	0.42x
EV / Revenue	0.55x	0.58x	0.49x	0.33x	0.5x	0.28x	0.3x	0.41x
EV / EBITDA	6.59x	11.4x	2.11x	1.3x	2.97x	2.4x	2.86x	3.44x
EV / EBIT	19.5x	-118x	2.48x	1.45x	3.63x	3.64x	4.69x	5.17x
EV / FCF	17.5x	17.7x	4.06x	3.21x	4.01x	8.99x	-5.74x	-6.27x
FCF Yield	5.72%	5.66%	24.6%	31.2%	25%	11.1%	-17.4%	-15.9%
Dividend per Share ²	-	-	5.25	8.7	5	2.561	2.151	2.645
Rate of return	-	-	10%	15.3%	6.52%	5.68%	4.77%	5.86%
EPS ²	1.04	-0.5	14.24	-10.57	12.67	6.443	5.118	6.491
Distribution rate	-	-	36.9%	-82.3%	39.5%	39.7%	42%	40.7%
Net sales ¹	76,485	65,396	95,891	128,745	119,489	103,323	102,255	106,356
EBITDA ¹	6,374	3,364	22,094	32,675	20,141	12,092	10,724	12,796
EBIT ¹	2,159	-325	18,837	29,283	16,467	7,968	6,544	8,520
Net income ¹	1,075	-510	14,662	-10,886	13,029	6,531	5,226	6,902
Net Debt ¹	9,880	10,278	-2,346	-14,287	-18,206	-15,327	-13,636	-304.6
Reference price ²	32.85	29.30	52.44	56.94	76.68	45.12	45.12	45.12
Nbr of stocks (in thousands)	1,029,835	1,029,835	1,029,835	1,029,835	1,012,743	996,618	996,618	-
Announcement Date	1/28/20	1/29/21	1/28/22	1/27/23	1/31/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SSAB AB	7x	0.28x	2.4x	+5.68%	3.97B
NUCOR CORPORATION	15.46x	1.05x	7.55x	+1.74%	29.24B
NIPPON STEEL CORPORATION	9.65x	0.62x	5.51x	+5.23%	20.46B
STEEL DYNAMICS, INC.	12.94x	1.22x	8.64x	+1.46%	19.16B
TATA STEEL LIMITED	26.97x	1.1x	9.47x	+2.81%	18.79B
ARCELORMITTAL	8.71x	0.38x	3.46x	+2.22%	18.36B
POSCO HOLDINGS INC.	11.89x	0.42x	4.5x	+3.85%	13.44B
CARPENTER TECHNOLOGY CORPORATION	29.76x	3.58x	16.78x	+0.40%	10.3B
LLOYDS METALS AND ENERGY LIMITED	38.45x	8.68x	27.5x	+0.14%	8.6B
UNITED STATES STEEL CORPORATION	22.01x	0.69x	8.16x	+0.55%	8.12B
Average	18.28x	1.80x	9.40x	+2.41%	15.04B
Weighted average by Cap.	17.06x	1.45x	8.55x	+2.42%