Valuation Assa Abloy AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-11 EDT			5-day change	1st Jan Change
341.10 ^SEK	-0.06%		-3.15%	-4.96%

09-11	Ålandsbanken still sees potential in industrials	FW
09-10	Nobia Designates New COO	MT

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	378,886	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-4.96%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	434,821	427,207	418,124
Change	-	-16.07%	37.95%	12.08%	6.85%	-6.07%	-1.75%	-2.13%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	21.8x	19.4x	17.8x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.32x	3.01x	2.72x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.6x	1.93x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.4x	2.24x	2.11x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.75x	2.52x	2.33x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.5x	12.3x	11.3x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	16.5x	14.8x	13.5x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	22.7x	20.8x	18.3x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.4%	4.81%	5.46%
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%	2.01%	2.23%	2.44%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.66	17.56	19.18
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.8%	43.3%	43.4%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	157,859	169,409	179,215
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,236	34,751	37,135
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,299	28,854	31,037
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,427	19,532	21,369
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	55,935	48,321	39,238
Reference price ²	276.20	223.70	290.30	326.80	358.90	341.10	341.10	341.10
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.($)
ASSA ABLOY AB	21.78x	2.75x	13.49x	2.01%	39.1B
SAINT-GOBAIN	12.06x	0.94x	6.12x	3.3%	40.61B
MASCO CORPORATION	15.25x	2.1x	10.49x	1.87%	13.46B
CARLISLE COMPANIES INCORPORATED	17.86x	2.98x	12.23x	1.38%	13.28B
QXO, INC.	-22.38x	1.46x	16.39x	2.97%	12.77B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.38x	4.16x	15.13x	0.97%	7.66B
AGC INC.	14.66x	0.74x	4.9x	3.79%	7.66B
SIMPSON MANUFACTURING CO., INC.	18.92x	2.83x	11.63x	0.69%	7.11B
ARMSTRONG WORLD INDUSTRIES, INC.	20.21x	4.07x	11.85x	0.85%	6.93B
BUILDERS FIRSTSOURCE, INC.	226.31x	0.75x	9.93x	-.--%	6.5B
Average	35.20x	2.28x	11.22x	1.78%	15.51B
Weighted average by Cap.	22.99x	2.08x	10.78x	2.2%