|
Delayed
Other stock markets
|
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 |
Company Valuation: Autoliv Sdr
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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 22.25x | 1.5x | 11.6x | 1.69% | 47.36B | ||
| 17.7x | 0.74x | 5.45x | 3.29% | 35.89B | ||
| 12.07x | 0.64x | 5.37x | 3.77% | 32.27B | ||
| 9.86x | 0.6x | 7.81x | 1.49% | 27.92B | ||
| 12.8x | 2.32x | 8.14x | 4.56% | 18.88B | ||
| 10.65x | 0.5x | 4.9x | 3.07% | 17.58B | ||
| 12x | 1.05x | 5.98x | 4.18% | 16.42B | ||
| 27.23x | 1.09x | 11.34x | 0.59% | 15.58B | ||
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ALV Stock
- ALIV SDB Stock
- Valuation Autoliv Sdr
Select your edition
All financial news and data tailored to specific country editions
















