Valuation Assa Abloy AB OTC Markets

Stocks

Market Closed - OTC Markets 10:39:47 2026-08-20 EDT			5-day change	1st Jan Change
36.07 ^USD	0.00%		-3.30%	-7.39%

08-19	Latour posts record order backlog, plans to invest in industrial operations	FW
08-19	Straumann names former Beijer Ref CEO Christopher Norbye as new CEO	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	393,659	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-1.25%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	449,349	442,391	433,040
Change	-	-16.07%	37.95%	12.08%	6.85%	-2.93%	-1.55%	-2.11%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.7x	20.2x	18.5x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.45x	3.13x	2.82x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.3x	1.6x	2x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.5x	2.32x	2.2x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.86x	2.61x	2.42x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.9x	12.7x	11.7x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	17.1x	15.3x	14x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.5x	21.5x	19x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.26%	4.65%	5.27%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.867	7.611	8.328
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.94%	2.15%	2.35%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.61	17.56	19.18
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	44%	43.3%	43.4%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	157,310	169,435	179,283
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,240	34,750	37,136
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,304	28,851	31,036
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,373	19,530	21,368
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	55,690	48,732	39,381
Reference price ²	276.20	223.70	290.30	326.80	358.90	354.40	354.40	354.40
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	13.68x	1.04x	6.75x	2.92%	46.17B
ASSA ABLOY AB	22.58x	2.84x	13.87x	1.95%	41.3B
MASCO CORPORATION	16.32x	2.22x	11.12x	1.74%	14.4B
CARLISLE COMPANIES INCORPORATED	19.04x	3.14x	12.88x	1.29%	14.17B
QXO, INC.	-24.25x	1.49x	16.78x	3.82%	13.84B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.29x	4.42x	16.08x	0.92%	8.1B
AGC INC.	14.36x	0.74x	4.72x	3.64%	7.71B
SIMPSON MANUFACTURING CO., INC.	20.41x	3.08x	12.63x	0.63%	7.7B
BUILDERS FIRSTSOURCE, INC.	263.61x	0.83x	10.92x	-.--%	7.57B
Average	41.56x	2.20x	11.75x	1.88%	17.88B
Weighted average by Cap.	26.25x	2.07x	11.22x	2.19%