Stock ALLIGO B ALLIGO AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Alligo AB

Equities

ALLIGO B

SE0009922305

Industrial Machinery & Equipment

Market Closed - Nasdaq Stockholm
Other stock markets
 12:00:00 2024-07-12 pm EDT 		5-day change 1st Jan Change
150.8 SEK +1.07% Intraday chart for Alligo AB +4.00% +21.61%
Jul. 02 Alligo Buys Swedish Company T. Brantestig Svetsmaskinservice MT
Jul. 02 Alligo AB (OM:ALLIGO B) acquired Aktiebolaget Sundholm Welding from Johan Sundholm. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,237 7,158 9,692 4,003 6,206 7,548 - -
Enterprise Value (EV) 1 3,503 7,835 11,964 4,003 8,846 9,836 9,128 8,600
P/E ratio 14.2 x 18.4 x 22.6 x 0.99 x 12.7 x 15.4 x 11.8 x 10.4 x
Yield 2.74% - 0.91% - 2.82% 2.85% 3.25% 3.98%
Capitalization / Revenue 0.54 x 1.17 x 1.14 x 0.43 x 0.66 x 0.77 x 0.73 x 0.71 x
EV / Revenue 0.58 x 1.28 x 1.41 x 0.43 x 0.93 x 1.01 x 0.89 x 0.81 x
EV / EBITDA 10 x 13.5 x 9.9 x 3.47 x 6.91 x 7.28 x 5.94 x 5.22 x
EV / FCF 27.2 x 18.6 x 15.5 x - 11.4 x 11.2 x 9.51 x 8.1 x
FCF Yield 3.68% 5.37% 6.45% - 8.79% 8.91% 10.5% 12.3%
Price to Book 2.5 x 2.49 x 2.83 x - 1.75 x 1.91 x 1.73 x 1.55 x
Nbr of stocks (in thousands) 27,765 50,406 50,481 50,481 50,051 50,051 - -
Reference price 2 116.6 142.0 192.0 79.30 124.0 150.8 150.8 150.8
Announcement Date 5/9/19 5/13/20 2/15/22 2/16/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,024 6,135 8,508 9,333 9,462 9,784 10,313 10,681
EBITDA 1 349 581 1,208 1,155 1,281 1,351 1,537 1,649
EBIT 1 302 317 427 669 748 761.5 924.9 1,014
Operating Margin 5.01% 5.17% 5.02% 7.17% 7.91% 7.78% 8.97% 9.49%
Earnings before Tax (EBT) 1 296 283 379 612 634 630 830.5 935.1
Net income 1 229 214 429 4,061 497 491.9 647.7 728.7
Net margin 3.8% 3.49% 5.04% 43.51% 5.25% 5.03% 6.28% 6.82%
EPS 2 8.200 7.700 8.480 80.44 9.760 9.792 12.83 14.45
Free Cash Flow 1 129 421 772 - 778 876 960 1,062
FCF margin 2.14% 6.86% 9.07% - 8.22% 8.95% 9.31% 9.94%
FCF Conversion (EBITDA) 36.96% 72.46% 63.91% - 60.73% 64.84% 62.44% 64.38%
FCF Conversion (Net income) 56.33% 196.73% 179.95% - 156.54% 178.1% 148.21% 145.67%
Dividend per Share 2 3.200 - 1.750 - 3.500 4.300 4.900 6.000
Announcement Date 5/9/19 5/13/20 2/15/22 2/16/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,464 2,122 2,304 2,154 2,753 2,320 2,415 2,148 2,579 2,204 2,418 2,290 2,860 2,409 2,627
EBITDA 1 378 229 279 278 394 239 313 313 416 212 242.1 284.8 411 264 371
EBIT 1 194 80 155 166 268 112 183 175 278 65 161.1 203.8 330 117 224
Operating Margin 7.87% 3.77% 6.73% 7.71% 9.73% 4.83% 7.58% 8.15% 10.78% 2.95% 6.66% 8.9% 11.54% 4.86% 8.53%
Earnings before Tax (EBT) 1 185 71 144 151 246 88 158 144 244 32 126.8 171.6 300.1 85 193
Net income 1 170 3,637 113 118 193 68 124 113 192 23 98.89 134 236.1 65 150
Net margin 6.9% 171.39% 4.9% 5.48% 7.01% 2.93% 5.13% 5.26% 7.44% 1.04% 4.09% 5.85% 8.25% 2.7% 5.71%
EPS 2 3.350 72.05 2.240 2.340 3.820 1.350 2.420 2.250 3.760 0.4600 1.964 2.659 4.674 1.300 3.010
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/15/22 4/28/22 7/15/22 10/28/22 2/16/23 4/28/23 7/18/23 10/26/23 2/16/24 4/25/24 - - - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 266 677 2,272 - 2,640 2,289 1,580 1,052
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7622 x 1.165 x 1.881 x - 2.061 x 1.694 x 1.028 x 0.6381 x
Free Cash Flow 1 129 421 772 - 778 876 960 1,062
ROE (net income / shareholders' equity) 19% 16% 13.3% - 14.2% 13% 16.3% 16.3%
ROA (Net income/ Total Assets) 8.11% 4.58% 5.2% - 5.8% 5.6% - -
Assets 1 2,824 4,671 8,245 - 8,575 8,783 - -
Book Value Per Share 2 46.70 57.00 68.00 - 71.00 78.70 87.40 97.00
Cash Flow per Share 2 - - 17.80 - 19.50 24.30 25.80 28.20
Capex 1 28 18 171 - 215 135 134 133
Capex / Sales 0.46% 0.29% 2.01% - 2.27% 1.38% 1.29% 1.24%
Announcement Date 5/9/19 5/13/20 2/15/22 2/16/23 2/16/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Alligo AB

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
150.8 SEK
Average target price
177.5 SEK
Spread / Average Target
+17.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Machinery & Equipment Wholesale

1st Jan change Capi.
ALLIGO AB Stock Alligo AB
+21.61% 717M
W.W. GRAINGER, INC. Stock W.W. Grainger, Inc.
+10.83% 45.07B
FASTENAL COMPANY Stock Fastenal Company
+1.03% 37.47B
DIPLOMA PLC Stock Diploma PLC
+20.27% 7.5B
APPLIED INDUSTRIAL TECHNOLOGIES, INC. Stock Applied Industrial Technologies, Inc.
+12.08% 7.47B
MSC INDUSTRIAL DIRECT CO., INC. Stock MSC Industrial Direct Co., Inc.
-21.66% 4.45B
BUFAB AB Stock Bufab AB
+12.37% 1.56B
DNOW INC. Stock DNOW Inc.
+19.61% 1.45B
DISTRIBUTION SOLUTIONS GROUP, INC. Stock Distribution Solutions Group, Inc.
-2.47% 1.44B
MRC GLOBAL INC. Stock MRC Global Inc.
+23.71% 1.16B
Industrial Machinery & Equipment Wholesale
  1. Stock Market
  2. Equities
  3. ALLIGO B Stock
  4. Financials Alligo AB