Valuation Lindab International AB

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 04/09/2026 +04			5-day change	1st Jan Change
128.80 ^SEK	+0.39%		-2.13%	-38.20%

08-14	Lannebo Small-Cap Fund fell 0.4% in July, increased holdings in Axfood, Nordnet and Lagercrantz	FW
08-14	Lannebo Sweden Micro Cap rose 1.9 percent in July, small caps outperformed large caps	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	9,922	-	-
Change	-	-60.27%	56.71%	15.39%	-9.08%	-38.2%	-	-
Enterprise Value (EV) ¹	26,272	13,074	18,565	22,167	20,316	13,905	13,658	13,172
Change	-	-50.24%	42%	19.4%	-8.35%	-31.56%	-1.78%	-3.56%
P/E	45.9x	10x	18x	55.9x	21.1x	17.7x	12.7x	10.8x
PBR	4.35x	1.45x	2.11x	2.4x	2.19x	1.33x	1.27x	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	1.09x	1.02x	0.94x
EV / EBITDA	16x	7.23x	10.4x	13x	11x	8.9x	7.6x	6.72x
EV / EBIT	20.8x	9.87x	15.8x	21.2x	19.8x	15.5x	11.9x	10.1x
EV / FCF	87.6x	35.1x	12.7x	17.6x	17.6x	23.2x	14.8x	11.1x
FCF Yield	1.14%	2.85%	7.86%	5.68%	5.68%	4.31%	6.75%	9%
Dividend per Share ²	4	5.2	5.4	5.4	5.6	5.783	6.033	5.943
Rate of return	1.24%	4.08%	2.71%	2.36%	2.69%	4.49%	4.68%	4.61%
EPS ²	7	12.7	11.07	4.1	9.86	7.27	10.13	11.89
Distribution rate	57.1%	40.9%	48.8%	132%	56.8%	79.6%	59.5%	50%
Net sales ¹	9,648	12,366	13,114	13,323	12,854	12,731	13,333	13,983
EBITDA ¹	1,645	1,808	1,781	1,704	1,851	1,562	1,797	1,959
EBIT ¹	1,266	1,325	1,178	1,044	1,027	896.6	1,148	1,306
Net income ¹	537	974	849	315	760	558.5	778.8	913
Net Debt ¹	1,696	3,310	3,264	4,510	4,262	3,983	3,736	3,250
Reference price ²	321.40	127.40	199.10	229.20	208.40	128.80	128.80	128.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINDAB INTERNATIONAL AB	17.72x	1.09x	8.9x	4.49%	1.04B
TRANE TECHNOLOGIES PLC	29.56x	4.26x	20.86x	0.91%	98.55B
JOHNSON CONTROLS INTERNATIONAL PLC	30.42x	3.78x	20.29x	1.12%	87.8B
CARRIER GLOBAL CORPORATION	29.4x	2.56x	12.48x	1.65%	49.22B
DAIKIN INDUSTRIES,LTD.	20.52x	1.09x	7.95x	1.76%	36.56B
LENNOX INTERNATIONAL INC.	16.48x	2.6x	11.84x	1.32%	13.5B
WATSCO, INC.	25.88x	1.51x	14.84x	3.97%	12.17B
NIBE INDUSTRIER AB	27.03x	2.38x	13.76x	1.12%	9.26B
A. O. SMITH CORPORATION	16.69x	2.21x	10.76x	2.38%	8.22B
BEIJER REF AB	26.46x	2x	15.39x	1.2%	7.36B
Average	24.02x	2.35x	13.71x	1.99%	32.37B
Weighted average by Cap.	27.56x	3.17x	16.75x	1.37%