Valuation Autoliv Sdr London S.E.

Stocks

Market Closed - London S.E. Other stock markets 06:16:39 2026-07-01 EDT			5-day change	1st Jan Change
1,123.00 ^SEK	+0.45%		-.--%	-

08-06	Lancelot Stabil rose 0.5 percent in July, added Epiroc to the portfolio	FW
08-04	Nordic stocks in North America - AstraZeneca rose 2.5 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,046	6,650	9,106	7,289	8,868	8,998	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	1.47%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,570	10,508	10,496
Change	-	-22.54%	33.86%	-17.22%	20.37%	1.31%	-0.59%	-0.11%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	13.5x	10.5x	9.5x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.43x	3.12x	2.75x
PEG	-	-7.12x	1.1x	0.3x	0.7x	-3.09x	0.4x	0.9x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.81x	0.79x	0.76x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.95x	0.92x	0.89x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.65x	6.17x	5.76x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	9.12x	8.32x	7.69x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	16x	14.5x	13.6x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	6.24%	6.9%	7.35%
Dividend per Share ²	1.88	-	2.66	2.74	3.12	3.428	3.681	3.975
Rate of return	1.82%	-	2.41%	2.92%	2.63%	2.79%	3%	3.23%
EPS ²	4.96	4.85	5.72	8.04	9.55	9.133	11.67	12.94
Distribution rate	37.9%	-	46.5%	34.1%	32.7%	37.5%	31.5%	30.7%
Net sales ¹	8,230	8,842	10,475	10,390	10,815	11,094	11,399	11,794
EBITDA ¹	1,077	961	1,298	1,394	1,521	1,590	1,704	1,823
EBIT ¹	683	598	920	1,007	1,114	1,159	1,262	1,365
Net income ¹	435	423	488	646	735	654.1	832.6	906.2
Net Debt ¹	1,052	1,172	1,364	1,379	1,566	1,573	1,510	1,498
Reference price ²	103.41	76.58	110.19	93.79	118.70	122.86	122.86	122.86
Nbr of stocks (in thousands)	87,478	86,837	82,643	77,712	74,705	73,237	-	-
Announcement Date	1/28/22	1/27/23	1/26/24	1/31/25	1/30/26	-	-	-

¹USD in Million²USD

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.83x	1.28x	9.82x	1.95%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.08x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	12.97x	0.6%	18.62B
CONTINENTAL AG	12.62x	1.23x	6.24x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.07x	7.17x	0.96%	13.93B
Average	15.97x	1.11x	7.74x	2.57%	25.62B
Weighted average by Cap.	16.01x	1.06x	7.73x	2.59%