Valuation Sandvik LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets 16:09:36 20/09/2018 +04			5-day change	1st Jan Change
158.50 ^SEK	+8.56%		-.--%	-

07-09	Ålandsbanken sees a strong second quarter for industrial companies	FW
07-07	Stockholm stocks close lower: Saab jumps on double upgrade	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	487,956	-	-
Change	-	-25.42%	15.76%	-9.08%	51.59%	29.41%	-	-
Enterprise Value (EV) ¹	343,760	280,278	317,057	289,860	411,038	513,380	503,389	490,276
Change	-	-18.47%	13.12%	-8.58%	41.81%	24.9%	-1.95%	-2.6%
P/E	21.9x	21.1x	17.9x	20.3x	25.7x	23.6x	20.7x	19.5x
PBR	4.11x	2.91x	3.12x	2.57x	4.05x	4.5x	3.94x	3.52x
PEG	-	-0.9x	0.5x	-1x	1.3x	0.6x	1.5x	3.08x
Capitalization / Revenue	3.2x	2.1x	2.16x	2.02x	3.12x	3.44x	3.09x	3x
EV / Revenue	3.47x	2.5x	2.51x	2.36x	3.41x	3.62x	3.19x	3.01x
EV / EBITDA	13.9x	11.1x	10.6x	11x	14.6x	14.2x	12.8x	12x
EV / EBIT	19x	13.3x	13.6x	13.4x	19.1x	18.1x	15.9x	14.8x
EV / FCF	35.7x	40.9x	23.6x	18.4x	26.7x	26.6x	22x	18.5x
FCF Yield	2.8%	2.45%	4.24%	5.44%	3.74%	3.77%	4.54%	5.4%
Dividend per Share ²	4.75	5	5.5	5.75	6	7.312	7.918	8.538
Rate of return	1.88%	2.65%	2.52%	2.9%	2%	1.88%	2.04%	2.19%
EPS ²	11.52	8.94	12.18	9.75	11.7	16.46	18.76	19.94
Distribution rate	41.2%	55.9%	45.2%	59%	51.3%	44.4%	42.2%	42.8%
Net sales ¹	99,105	112,332	126,503	122,878	120,680	141,759	157,954	162,849
EBITDA ¹	24,649	25,235	29,877	26,401	28,223	36,168	39,275	40,800
EBIT ¹	18,116	21,020	23,300	21,635	21,502	28,365	31,617	33,129
Net income ¹	14,470	12,854	15,300	12,243	14,690	20,654	23,214	24,701
Net Debt ¹	26,902	43,952	43,475	41,115	33,970	25,424	15,432	2,320
Reference price ²	252.60	188.40	218.10	198.30	300.60	389.00	389.00	389.00
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.($)
ZCZL INDUSTRIAL TECHNOLOGY GROUP COMPANY LIMITED	5.45x	-	-	8.18%	3.64B
SANY HEAVY EQUIPMENT INTERNATIONAL HOLDINGS COMPANY LIMITED	8.24x	0.79x	5.48x	6.63%	2.91B
TIANDI SCIENCE & TECHNOLOGY CO.LTD	7.36x	-	-	-	2.87B
NAIPU MINING MACHINERY CO., LTD.	22.6x	-	-	0.48%	572M
Average	10.91x	0.79x	5.48x	5.09%	2.5B
Weighted average by Cap.	7.79x	0.79x	5.48x	6.93%