Valuation SSAB AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 23/07/2026 +04			5-day change	1st Jan Change
96.18 ^SEK	-0.99%		-4.16%	+36.46%

07-01	Nyab Secures Steel Coil Logistics Facility Project from SSAB	MT
07-01	Nyab signs agreement with SSAB on logistics project in Luleå	FW

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	95,841	-	-
Change	-	15.5%	37.58%	-43.45%	58.06%	37.57%	-	-
Enterprise Value (EV) ¹	46,702	42,364	59,736	26,298	58,071	89,459	99,627	106,931
Change	-	-9.29%	41.01%	-55.98%	120.82%	54.05%	11.37%	7.33%
P/E	3.68x	-5.39x	6.05x	6.88x	14.3x	12.7x	10.5x	11.2x
PBR	0.74x	0.87x	1.16x	0.63x	1.04x	1.3x	1.2x	1.13x
PEG	-	0x	-0x	-0.1x	-0.6x	0.2x	0.5x	-1.75x
Capitalization / Revenue	0.51x	0.44x	0.65x	0.43x	0.72x	0.92x	0.86x	0.85x
EV / Revenue	0.49x	0.33x	0.5x	0.25x	0.6x	0.85x	0.89x	0.94x
EV / EBITDA	2.11x	1.3x	2.97x	2.18x	5.7x	6.42x	6.05x	6.61x
EV / EBIT	2.48x	1.45x	3.63x	3.35x	9.49x	9.2x	8.35x	9.38x
EV / FCF	4.06x	3.21x	4.01x	7.14x	-16.8x	-47.7x	-15x	-35.6x
FCF Yield	24.6%	31.2%	25%	14%	-5.95%	-2.1%	-6.66%	-2.81%
Dividend per Share ²	5.25	8.7	5	2	2	2.915	3.435	3.078
Rate of return	10%	15.3%	6.52%	4.45%	2.84%	3.03%	3.57%	3.2%
EPS ²	14.24	-10.57	12.67	6.54	4.92	7.553	9.155	8.569
Distribution rate	36.9%	-82.3%	39.5%	30.6%	40.7%	38.6%	37.5%	35.9%
Net sales ¹	95,891	128,745	119,489	103,418	96,220	104,682	111,442	113,157
EBITDA ¹	22,094	32,675	20,141	12,069	10,189	13,937	16,468	16,169
EBIT ¹	18,837	29,283	16,467	7,860	6,116	9,726	11,931	11,401
Net income ¹	14,662	-10,886	13,029	6,522	4,902	7,567	9,271	8,858
Net Debt ¹	-2,346	-14,287	-18,206	-17,777	-11,596	-6,381	3,787	11,091
Reference price ²	52.44	56.94	76.68	44.97	70.48	96.18	96.18	96.18
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

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.($)
SSAB AB	12.54x	0.86x	6.32x	3.03%	9.98B
NUCOR CORPORATION	13.87x	1.48x	8.13x	0.95%	53.72B
ARCELORMITTAL	14.54x	0.88x	7.08x	0.94%	50.59B
STEEL DYNAMICS, INC.	14.47x	1.57x	9.32x	0.89%	34.41B
CARPENTER TECHNOLOGY CORPORATION	56.25x	9.4x	34.68x	0.14%	29.2B
TATA STEEL LIMITED	12.52x	1.19x	7.01x	2.26%	24.13B
NIPPON STEEL CORPORATION	10.83x	0.69x	6.42x	4.03%	19.19B
POSCO HOLDINGS INC.	12.87x	0.53x	5.14x	3.23%	15.44B
LLOYDS METALS AND ENERGY LIMITED	14.81x	4.35x	10.77x	0.06%	10.91B
Average	18.08x	2.33x	10.54x	1.72%	27.51B
Weighted average by Cap.	18.65x	2.25x	10.83x	1.4%