Valuation Alleima AB

Stocks

Real-time Estimate Cboe Europe 17:53:40 27/08/2026 +04			5-day change	1st Jan Change
121.15 ^SEK	+3.28%		+4.04%	+47.71%

02:46pm	Lundbergs net asset value has risen to 661 kronor as of August 25 (update)	FW
12:35pm	Alleima AB and Airbus S.A.S. Strengthen Long-Standing Partnership for Advanced Titanium Seamless Tube Solutions	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,639	19,191	18,788	20,475	29,357	-	-
Change	-	99.1%	-2.1%	8.98%	43.38%	-	-
Enterprise Value (EV) ¹	9,757	18,992	18,157	19,611	28,329	27,947	27,434
Change	-	94.65%	-4.39%	8.01%	44.45%	-1.35%	-1.83%
P/E	6.56x	12.2x	15.4x	30.5x	20.5x	19.7x	17.7x
PBR	0.61x	1.22x	1.13x	1.24x	1.69x	1.62x	1.54x
PEG	0.3x	1.7x	-0.7x	-0.7x	0x	4.64x	1.6x
Capitalization / Revenue	0.52x	0.93x	0.95x	1.1x	1.57x	1.48x	1.41x
EV / Revenue	0.53x	0.92x	0.92x	1.05x	1.52x	1.41x	1.32x
EV / EBITDA	3.84x	6.21x	6.36x	7.89x	10.6x	9.4x	8.49x
EV / EBIT	5.8x	8.87x	9.34x	12.6x	17.4x	14.4x	12.7x
EV / FCF	315x	13.4x	14.3x	17.8x	26.6x	24.9x	20.5x
FCF Yield	0.32%	7.47%	6.97%	5.61%	3.76%	4.02%	4.88%
Dividend per Share ²	1.4	2	2.3	2.5	2.522	2.72	3.046
Rate of return	3.64%	2.61%	3.06%	3.05%	2.15%	2.32%	2.6%
EPS ²	5.86	6.28	4.87	2.68	5.715	5.957	6.625
Distribution rate	23.9%	31.8%	47.2%	93.3%	44.1%	45.7%	46%
Net sales ¹	18,405	20,669	19,691	18,630	18,674	19,796	20,792
EBITDA ¹	2,540	3,056	2,856	2,485	2,683	2,974	3,230
EBIT ¹	1,681	2,141	1,944	1,555	1,632	1,943	2,160
Net income ¹	1,470	1,574	1,221	671	1,433	1,494	1,663
Net Debt ¹	118	-199	-631	-864	-1,029	-1,410	-1,923
Reference price ²	38.42	76.62	75.10	81.85	117.30	117.30	117.30
Nbr of stocks (in thousands)	250,877	250,467	250,175	250,157	250,274	-	-
Announcement Date	24/01/23	23/01/24	24/01/25	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.($)
ALLEIMA AB	20.52x	1.52x	10.56x	2.15%	3.08B
HANWA CO., LTD.	8.64x	0.24x	9.31x	3.55%	2.25B
FANGDA SPECIAL STEEL TECHNOLOGY CO., LTD.	9.59x	-	-	-	1.48B
JIANGSU CHANGBAO STEELTUBE CO.,LTD	18.92x	-	-	-	906M
Average	14.42x	0.88x	9.94x	2.85%	1.93B
Weighted average by Cap.	14.77x	0.98x	10.03x	2.74%