Valuation Assa Abloy AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-31 EDT			5-day change	1st Jan Change
353.10 ^SEK	+0.68%		+1.47%	-1.62%

07-28	Assa Abloy executive sells shares for 1.9 million kronor	FW
07-24	ASSA ABLOY AB (OM:ASSA B) acquired Classic Brass, Inc.	CI

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	392,215	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-1.62%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	447,665	440,707	431,353
Change	-	-16.07%	37.95%	12.08%	6.85%	-3.3%	-1.55%	-2.12%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.6x	20.1x	18.4x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.44x	3.12x	2.81x
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	2.49x	2.32x	2.19x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.84x	2.6x	2.41x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.9x	12.7x	11.6x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	17x	15.3x	13.9x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.4x	21.4x	18.9x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.28%	4.66%	5.29%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.859	7.604	8.329
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.94%	2.15%	2.36%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.61	17.55	19.16
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.9%	43.3%	43.5%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	157,366	169,230	179,059
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,204	34,699	37,080
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,300	28,843	31,027
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,374	19,517	21,354
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	55,450	48,492	39,138
Reference price ²	276.20	223.70	290.30	326.80	358.90	353.10	353.10	353.10
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSA ABLOY AB	22.62x	2.84x	13.9x	1.94%	41.12B
SAINT-GOBAIN	13.88x	1.05x	6.8x	2.92%	45.58B
CARLISLE COMPANIES INCORPORATED	19.21x	3.16x	12.99x	1.28%	14.26B
MASCO CORPORATION	15.92x	2.17x	10.91x	1.79%	14.04B
QXO, INC.	-27.54x	1.56x	16.96x	-.--%	13.8B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.27x	4.57x	16.63x	0.89%	8.38B
AGC INC.	14.8x	0.79x	5.1x	3.45%	8.1B
SIMPSON MANUFACTURING CO., INC.	20.33x	3.08x	12.64x	0.63%	7.72B
ARMSTRONG WORLD INDUSTRIES, INC.	21.52x	4.31x	12.56x	0.8%	7.38B
BUILDERS FIRSTSOURCE, INC.	249.06x	0.8x	10.45x	-.--%	7.15B
Average	37.91x	2.43x	11.89x	1.37%	16.75B
Weighted average by Cap.	24.72x	2.20x	11.34x	1.81%