Valuation Systemair AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate 12:00:03 21/09/2026 pm IST			5-day change	1st Jan Change
7.770 ^EUR	+0.91%		+1.72%	-5.06%

02/09	Systemair CEO Robert Larsson buys shares for 0.85 million kronor	FW
31/08	Handelsbanken Still Sees Upside in Systemair (Update)	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,979	18,491	15,600	17,098	14,734	18,096	-	-
Change	-	42.47%	-15.64%	9.6%	-13.82%	22.82%	-	-
Enterprise Value (EV) ¹	15,022	19,994	16,648	17,999	15,622	18,831	18,119	17,531
Change	-	33.09%	-16.73%	8.11%	-13.2%	20.54%	-3.78%	-3.24%
P/E	23.9x	17.8x	24.2x	25.1x	19.3x	19x	16.4x	15x
PBR	3.4x	3.51x	2.76x	2.97x	2.41x	2.67x	2.41x	2.19x
PEG	-	0.2x	-0.6x	4.58x	1.6x	0.8x	1x	1.62x
Capitalization / Revenue	1.35x	1.53x	1.27x	1.39x	1.18x	1.35x	1.27x	1.21x
EV / Revenue	1.56x	1.66x	1.36x	1.46x	1.25x	1.41x	1.27x	1.17x
EV / EBITDA	12.2x	11.9x	11x	11.3x	9.58x	10.3x	8.96x	8.07x
EV / EBIT	18.3x	18x	15.3x	16x	13.4x	14x	11.8x	10.5x
EV / FCF	-165x	76.3x	17.6x	24.9x	22.2x	28.1x	17.8x	16.8x
FCF Yield	-0.61%	1.31%	5.69%	4.02%	4.51%	3.56%	5.61%	5.94%
Dividend per Share ²	0.9	1.1	1.2	1.35	1.45	1.78	2.08	2.26
Rate of return	1.44%	1.24%	1.6%	1.64%	2.04%	2.04%	2.39%	2.59%
EPS ²	2.61	5	3.1	3.27	3.67	4.588	5.314	5.806
Distribution rate	34.5%	22%	38.7%	41.3%	39.5%	38.8%	39.1%	38.9%
Net sales ¹	9,634	12,058	12,257	12,302	12,503	13,400	14,227	15,001
EBITDA ¹	1,229	1,678	1,507	1,586	1,630	1,828	2,023	2,172
EBIT ¹	821	1,110	1,085	1,125	1,170	1,347	1,535	1,669
Net income ¹	543.9	1,040	645.6	680.7	760.8	953.4	1,105	1,208
Net Debt ¹	2,043	1,502	1,048	901	888.1	734.4	22.58	-565
Reference price ²	62.40	88.90	75.00	82.20	71.00	87.20	87.20	87.20
Nbr of stocks (in thousands)	2,08,000	2,08,000	2,08,000	2,08,000	2,07,525	2,07,525	-	-
Announcement Date	08/06/22	08/06/23	04/06/24	05/06/25	10/06/26	-	-	-

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.($)
TRANE TECHNOLOGIES PLC	28.32x	4.09x	20.01x	0.95%	9.44TCr
JOHNSON CONTROLS INTERNATIONAL PLC	29.95x	3.74x	20.07x	1.13%	8.68TCr
CARRIER GLOBAL CORPORATION	26.38x	2.37x	11.51x	1.83%	4.44TCr
DAIKIN INDUSTRIES,LTD.	20.8x	1.1x	8.05x	1.74%	3.68TCr
LENNOX INTERNATIONAL INC.	15.16x	2.4x	10.96x	1.43%	1.24TCr
WATSCO, INC.	25.6x	1.5x	14.67x	4.01%	1.2TCr
NIBE INDUSTRIER AB	26.43x	2.33x	13.46x	1.14%	878.56Cr
A. O. SMITH CORPORATION	15.71x	2.09x	10.18x	2.53%	774Cr
BEIJER REF AB	27.17x	2.06x	15.87x	1.17%	733.56Cr
Average	23.95x	2.41x	13.86x	1.77%	3.45TCr
Weighted average by Cap.	26.58x	3.08x	16.30x	1.41%