Valuation Assa Abloy AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-06 EDT			5-day change	1st Jan Change
353.30 ^SEK	+0.26%		-1.23%	-1.56%

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	392,437	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-1.56%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	448,613	441,320	431,935
Change	-	-16.07%	37.95%	12.08%	6.85%	-3.09%	-1.63%	-2.13%
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	2.48x	2.29x	2.17x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.84x	2.58x	2.38x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.9x	12.5x	11.4x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	17x	15.1x	13.8x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.5x	21.5x	18.7x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.26%	4.65%	5.34%
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.($)
ASSA ABLOY AB	22.47x	2.83x	13.86x	1.95%	38.98B
FERGUSON ENTERPRISES INC.	20.29x	1.46x	13.96x	1.63%	43.13B
SAINT-GOBAIN	11.22x	0.89x	5.79x	3.55%	36.26B
GEBERIT AG	27.5x	5.52x	18.7x	2.51%	20.79B
KINGSPAN GROUP PLC	23.8x	2.02x	14.6x	0.62%	20.68B
MASCO CORPORATION	15.24x	2.1x	10.46x	1.87%	13.44B
CARLISLE COMPANIES INCORPORATED	17.73x	2.95x	12.13x	1.39%	13.11B
QXO, INC.	-21.6x	1.43x	16.07x	3.07%	12.33B
ADVANCED DRAINAGE SYSTEMS, INC.	20.84x	3.28x	10.85x	0.62%	9.76B
OWENS CORNING	13.6x	1.42x	7.03x	2.63%	9.29B
Average	15.11x	2.39x	12.35x	1.98%	21.78B
Weighted average by Cap.	17.09x	2.26x	12.45x	2.07%