Valuation Assa Abloy AB Borsa Italiana

Stocks

Real-time Estimate Tradegate 14:48:07 2026-10-07 EDT			5-day change	1st Jan Change
30.41 ^EUR	-6.37%		+1.82%	-1.93%

10-01	Pareto's Swedish portfolio beats index, replaces more than half of holdings	FW
10-01	Swedbank had the best performance among OMXS30 stocks in September	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	377,664	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-5.27%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	433,839	426,547	417,162
Change	-	-16.07%	37.95%	12.08%	6.85%	-6.28%	-1.68%	-2.2%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.5x	19.9x	18.2x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.43x	3.1x	2.8x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.5x	1.86x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.39x	2.21x	2.09x
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%	1.95%	2.16%	2.37%
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	353.30	353.30	353.30
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.	20.25x	1.46x	13.92x	1.63%	43.2B
ASSA ABLOY AB	22.52x	2.84x	13.89x	1.95%	39.33B
SAINT-GOBAIN	11.39x	0.9x	5.85x	3.5%	37B
GEBERIT AG	27.62x	5.54x	18.78x	2.5%	20.89B
KINGSPAN GROUP PLC	23.52x	2x	14.45x	0.62%	20.54B
MASCO CORPORATION	15.57x	2.14x	10.65x	1.83%	13.73B
CARLISLE COMPANIES INCORPORATED	17.45x	2.91x	11.97x	1.42%	12.91B
QXO, INC.	-22.02x	1.44x	16.25x	3.01%	12.56B
ADVANCED DRAINAGE SYSTEMS, INC.	20.94x	3.29x	10.87x	0.61%	9.81B
Average	15.25x	2.50x	12.96x	1.9%	23.33B
Weighted average by Cap.	17.19x	2.30x	12.69x	2.04%