Valuation Alligo AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 01:24:06 03/07/2026 pm IST			5-day change	1st Jan Change
131.50 ^SEK	-2.30%		+5.11%	+2.65%

12/06	Handelsbanken Fonder increases stake in Alligo to just over 5 percent	FW
08/06	Espiria Sweden Small Cap rose 6.1 percent in May - Hansa Biopharma contributed positively	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,692	4,003	6,206	6,168	6,421	6,742	-	-
Change	-	-58.7%	55.04%	-0.61%	4.1%	4.99%	-	-
Enterprise Value (EV) ¹	11,964	4,003	8,846	9,071	9,564	9,427	9,060	8,678
Change	-	-66.54%	120.98%	2.54%	5.43%	-1.43%	-3.9%	-4.21%
P/E	22.6x	0.99x	12.7x	22.5x	24.6x	14.3x	11.4x	9.94x
PBR	2.83x	-	1.75x	1.69x	1.71x	1.62x	1.48x	1.34x
PEG	-	0x	-0.1x	-0.5x	-5.18x	0.2x	0.5x	0.7x
Capitalization / Revenue	1.14x	0.43x	0.66x	0.65x	0.67x	0.66x	0.63x	0.6x
EV / Revenue	1.41x	0.43x	0.93x	0.96x	0.99x	0.93x	0.84x	0.77x
EV / EBITDA	9.9x	3.47x	6.91x	7.92x	8.81x	6.99x	5.94x	5.25x
EV / EBIT	28x	5.98x	11.8x	18x	20.3x	13.3x	10.6x	9x
EV / FCF	15.5x	-	11.4x	10.8x	13.8x	9.07x	8.68x	7.79x
FCF Yield	6.45%	-	8.79%	9.27%	7.27%	11%	11.5%	12.8%
Dividend per Share ²	1.75	-	3.5	2	2.2	3.62	4.332	5.068
Rate of return	0.91%	-	2.82%	1.62%	1.72%	2.69%	3.22%	3.76%
EPS ²	8.48	80.44	9.76	5.47	5.21	9.39	11.76	13.54
Distribution rate	20.6%	-	35.9%	36.6%	42.2%	38.6%	36.8%	37.4%
Net sales ¹	8,508	9,333	9,462	9,442	9,638	10,166	10,747	11,265
EBITDA ¹	1,208	1,155	1,281	1,146	1,085	1,348	1,524	1,653
EBIT ¹	427	669	748	505	471	707.5	853.2	964.2
Net income ¹	429	4,061	497	274	261	472.5	588.8	678.8
Net Debt ¹	2,272	-	2,640	2,903	3,143	2,686	2,318	1,936
Reference price ²	192.00	79.30	124.00	123.20	128.20	134.60	134.60	134.60
Nbr of stocks (in thousands)	50,481	50,481	50,051	50,068	50,088	50,088	-	-
Announcement Date	15/02/22	16/02/23	16/02/24	14/02/25	13/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALLIGO AB	14.33x	0.93x	6.99x	2.69%	70Cr
W.W. GRAINGER, INC.	29.48x	3.34x	19.4x	0.72%	6.34TCr
FASTENAL COMPANY	39.28x	6.1x	26.9x	1.91%	5.58TCr
DIPLOMA PLC	35.17x	5.55x	20.64x	0.91%	1.29TCr
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	30.9x	2.46x	19.98x	0.58%	1.22TCr
CORE & MAIN, INC.	16.52x	1.3x	10.49x	-.--%	841.06Cr
MSC INDUSTRIAL DIRECT CO., INC.	27.44x	1.8x	15.31x	2.85%	685.68Cr
RS GROUP PLC	16.04x	1.06x	9.29x	3.93%	379.12Cr
DXP ENTERPRISES, INC.	25.32x	-	-	-	244.95Cr
BUFAB AB	31.35x	3.19x	18.33x	1.12%	254.59Cr
Average	26.58x	2.86x	16.37x	1.63%	1.69TCr
Weighted average by Cap.	32.13x	4.14x	21.13x	1.26%