Valuation Lindab International AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 18/09/2026 +03			5-day change	1st Jan Change
119.70 ^SEK	-3.31%		-4.32%	-42.56%

09-18	Lindab International AB (OM:LIAB) agreed to acquire Aernova S.r.l. from the Temperini family.	CI
09-18	Stockholm stocks pulled back after two solid sessions, the OMXS30 index fell 0.8 percent	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	9,221	-	-
Change	-	-60.27%	56.71%	15.39%	-9.08%	-42.56%	-	-
Enterprise Value (EV) ¹	26,272	13,074	18,565	22,167	20,316	13,204	12,957	12,471
Change	-	-50.24%	42%	19.4%	-8.35%	-35.01%	-1.87%	-3.75%
P/E	45.9x	10x	18x	55.9x	21.1x	16.5x	11.8x	10.1x
PBR	4.35x	1.45x	2.11x	2.4x	2.19x	1.24x	1.18x	1.12x
PEG	-	0.1x	-1.4x	-0.9x	0x	-0.6x	0.3x	0.6x
Capitalization / Revenue	2.55x	0.79x	1.17x	1.33x	1.25x	0.72x	0.69x	0.66x
EV / Revenue	2.72x	1.06x	1.42x	1.66x	1.58x	1.04x	0.97x	0.89x
EV / EBITDA	16x	7.23x	10.4x	13x	11x	8.45x	7.21x	6.37x
EV / EBIT	20.8x	9.87x	15.8x	21.2x	19.8x	14.7x	11.3x	9.55x
EV / FCF	87.6x	35.1x	12.7x	17.6x	17.6x	22x	14x	10.5x
FCF Yield	1.14%	2.85%	7.86%	5.68%	5.68%	4.54%	7.12%	9.5%
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%	4.83%	5.04%	4.97%
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	119.70	119.70	119.70
Nbr of stocks (in thousands)	76,467	76,642	76,852	77,036	77,036	77,036	-	-
Announcement Date	2/11/22 A	2/9/23 A	2/7/24 A	2/12/25 A	2/12/26 A	-	-	-

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.($)
LINDAB INTERNATIONAL AB	16.46x	1.04x	8.45x	4.83%	935M
TRANE TECHNOLOGIES PLC	28.32x	4.09x	20.01x	0.95%	94.41B
JOHNSON CONTROLS INTERNATIONAL PLC	29.95x	3.74x	20.07x	1.13%	86.79B
CARRIER GLOBAL CORPORATION	26.38x	2.37x	11.51x	1.83%	44.41B
DAIKIN INDUSTRIES,LTD.	20.8x	1.1x	8.05x	1.74%	36.78B
LENNOX INTERNATIONAL INC.	15.16x	2.4x	10.96x	1.43%	12.42B
WATSCO, INC.	25.6x	1.5x	14.67x	4.01%	12.03B
NIBE INDUSTRIER AB	26.43x	2.33x	13.46x	1.14%	8.79B
A. O. SMITH CORPORATION	15.71x	2.09x	10.18x	2.53%	7.74B
BEIJER REF AB	27.17x	2.06x	15.87x	1.17%	7.34B
Average	23.20x	2.27x	13.32x	2.08%	31.16B
Weighted average by Cap.	26.55x	3.07x	16.28x	1.42%