Valuation Autoliv Sdr Nasdaq Stockholm

Stocks

Delayed Nasdaq Stockholm Other stock markets 11:29:42 2026-07-15 EDT			5-day change	1st Jan Change
1,198.00 ^SEK	+2.57%		+6.30%	+7.44%

07-10	Nordic stocks in North America: Astra Zeneca rose 0.6%	FW
07-09	Ålandsbanken sees a strong second quarter for industrial companies	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	9,094	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	2.56%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,663	10,574	10,544
Change	-	-22.54%	33.86%	-17.22%	20.37%	2.2%	-0.83%	-0.29%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	11.8x	10.3x	9.59x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.36x	3x	2.65x
PEG	-	-7.12x	1.1x	0.3x	0.7x	1.46x	0.7x	1.27x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.82x	0.8x	0.77x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.96x	0.93x	0.89x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.69x	6.18x	5.79x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	9.14x	8.35x	7.74x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	14.7x	14.2x	13.4x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	6.82%	7.03%	7.46%
Dividend per Share ²	1.88	-	2.66	2.74	3.12	3.514	3.667	3.858
Rate of return	1.82%	-	2.41%	2.92%	2.63%	2.89%	3.02%	3.18%
EPS ²	4.96	4.85	5.72	8.04	9.55	10.32	11.77	12.67
Distribution rate	37.9%	-	46.5%	34.1%	32.7%	34%	31.1%	30.5%
Net sales ¹	8,230	8,842	10,475	10,390	10,815	11,081	11,406	11,801
EBITDA ¹	1,077	961	1,298	1,394	1,521	1,595	1,711	1,822
EBIT ¹	683	598	920	1,007	1,114	1,166	1,266	1,361
Net income ¹	435	423	488	646	735	743.4	851	919.2
Net Debt ¹	1,052	1,172	1,364	1,379	1,566	1,569	1,480	1,449
Reference price ²	103.41	76.58	110.19	93.79	118.70	121.48	121.48	121.48
Nbr of stocks (in thousands)	87,478	86,837	82,643	77,712	74,705	74,863	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.25x	1.5x	11.6x	1.69%	47.36B
WEICHAI POWER CO., LTD.	17.7x	0.74x	5.45x	3.29%	35.89B
DENSO CORPORATION	12.07x	0.64x	5.37x	3.77%	32.27B
HYUNDAI MOBIS CO.,LTD	9.86x	0.6x	7.81x	1.49%	27.92B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.8x	2.32x	8.14x	4.56%	18.88B
MAGNA INTERNATIONAL INC.	10.65x	0.5x	4.9x	3.07%	17.58B
CONTINENTAL AG	12x	1.05x	5.98x	4.18%	16.42B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.23x	1.09x	11.34x	0.59%	15.58B
NINGBO TUOPU GROUP CO.,LTD.	29.39x	2.72x	16.18x	1.04%	13.95B
Average	17.11x	1.24x	8.53x	2.63%	25.09B
Weighted average by Cap.	16.89x	1.15x	8.31x	2.63%