Valuation Assa Abloy AB OTC Markets

Stocks

Market Closed - OTC Markets 15:06:03 2026-09-04 EDT			5-day change	1st Jan Change
37.65 ^USD	+1.76%		0.00%	-3.34%

09-18	Stockholm stock market opens roughly flat, telecom operators slide	FW
09-18	Barclays raises the price target for Assa Abloy to 467 kronor (459), reiterates overweight - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	306,796	248,481	322,458	363,002	398,658	386,328	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-3.09%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	443,352	435,712	426,584
Change	-	-16.07%	37.95%	12.08%	6.85%	-4.23%	-1.72%	-2.09%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.2x	19.6x	17.9x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.38x	3.07x	2.77x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.5x	1.84x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.44x	2.27x	2.15x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.81x	2.56x	2.37x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.7x	12.4x	11.3x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	16.9x	15.1x	13.7x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.2x	21.2x	18.6x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.31%	4.72%	5.38%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.869	7.613	8.334
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.98%	2.19%	2.4%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.68	17.71	19.43
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.8%	43%	42.9%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	158,030	170,138	180,048
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,275	35,243	37,688
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,280	28,905	31,072
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,442	19,638	21,550
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	57,024	49,384	40,256
Reference price ²	276.20	223.70	290.30	326.80	358.90	347.80	347.80	347.80
Nbr of stocks (in thousands)	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	-	-
Announcement Date	2/4/22	2/3/23	2/7/24	2/5/25	2/5/26	-	-	-

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.($)
SAINT-GOBAIN	11.66x	0.92x	5.97x	3.41%	38.78B
ASSA ABLOY AB	22.18x	2.81x	13.74x	1.98%	39.17B
MASCO CORPORATION	15.15x	2.09x	10.43x	1.88%	13.37B
CARLISLE COMPANIES INCORPORATED	16.85x	2.82x	11.62x	1.46%	12.47B
QXO, INC.	-20.69x	1.39x	15.62x	3.21%	11.81B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.64B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.31x	4.15x	15.1x	0.97%	7.64B
SIMPSON MANUFACTURING CO., INC.	18.57x	2.8x	11.4x	0.7%	7.02B
ARMSTRONG WORLD INDUSTRIES, INC.	19.68x	3.97x	11.55x	0.87%	6.75B
Average	13.96x	2.41x	11.16x	2.02%	16.07B
Weighted average by Cap.	14.35x	2.13x	10.71x	2.33%