Valuation Assa Abloy AB Borsa Italiana

Stocks

End-of-day quote Borsa Italiana 2026-10-02			5-day change	1st Jan Change
32.48 ^EUR	+2.82%		+0.65%	-1.93%

10-08	Evercore ISI raises price target for Assa Abloy to SEK 380 (375), reiterates in-line - BN	FW
10-01	Pareto's Swedish portfolio beats index, replaces more than half of holdings	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	377,553	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-5.29%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	433,728	426,436	417,051
Change	-	-16.07%	37.95%	12.08%	6.85%	-6.31%	-1.68%	-2.2%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	21.7x	19.2x	17.5x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.3x	2.99x	2.7x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.5x	1.79x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.39x	2.21x	2.08x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.74x	2.49x	2.3x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.4x	12.1x	11x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	16.4x	14.6x	13.3x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	22.7x	20.8x	18.1x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.41%	4.81%	5.53%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.879	7.625	8.369
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	2.02%	2.24%	2.46%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.69	17.73	19.46
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.9%	43%	43%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	158,158	171,017	181,106
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,289	35,363	37,829
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,401	29,152	31,332
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,448	19,731	21,664
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	56,175	48,883	39,498
Reference price ²	276.20	223.70	290.30	326.80	358.90	339.90	339.90	339.90
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.($)
FERGUSON ENTERPRISES INC.	19.5x	1.41x	13.48x	1.69%	41.6B
ASSA ABLOY AB	21.68x	2.74x	13.44x	2.02%	37.7B
SAINT-GOBAIN	11x	0.88x	5.7x	3.62%	35.46B
GEBERIT AG	27.19x	5.46x	18.5x	2.54%	20.49B
KINGSPAN GROUP PLC	23.08x	1.96x	14.21x	0.64%	20.02B
MASCO CORPORATION	15.34x	2.11x	10.52x	1.86%	13.53B
CARLISLE COMPANIES INCORPORATED	17.1x	2.85x	11.75x	1.45%	12.61B
QXO, INC.	-19.12x	1.39x	15.72x	3.23%	11.73B
ADVANCED DRAINAGE SYSTEMS, INC.	20.3x	3.2x	10.58x	0.63%	9.51B
Average	15.12x	2.45x	12.65x	1.96%	22.52B
Weighted average by Cap.	16.92x	2.25x	12.38x	2.11%