Valuation Autoliv Sdr Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 EDT			5-day change	1st Jan Change
1,164.00 ^SEK	-3.40%		-0.34%	+4.39%

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	8,807	-	-
Change	-	-26.49%	36.94%	-19.96%	21.66%	-0.68%	-	-
Enterprise Value (EV) ¹	10,098	7,822	10,470	8,668	10,434	10,375	10,276	10,244
Change	-	-22.54%	33.86%	-17.22%	20.37%	-0.56%	-0.96%	-0.3%
P/E	20.8x	15.8x	19.3x	11.7x	12.4x	12.1x	10.2x	9.37x
PBR	3.44x	-	3.56x	3.2x	3.45x	3.3x	2.93x	2.57x
PEG	-	-7.12x	1.1x	0.3x	0.7x	3.07x	0.6x	1.02x
Capitalization / Revenue	1.1x	0.75x	0.87x	0.7x	0.82x	0.79x	0.77x	0.75x
EV / Revenue	1.23x	0.88x	1x	0.83x	0.96x	0.93x	0.9x	0.87x
EV / EBITDA	9.38x	8.14x	8.07x	6.22x	6.86x	6.61x	6.01x	5.62x
EV / EBIT	14.8x	13.1x	11.4x	8.61x	9.37x	8.93x	8.1x	7.51x
EV / FCF	33.7x	61.1x	25.5x	18.1x	14.6x	14.5x	13.8x	13x
FCF Yield	2.97%	1.64%	3.92%	5.54%	6.86%	6.87%	7.26%	7.71%
Dividend per Share ²	1.88	-	2.66	2.74	3.12	3.496	3.667	3.858
Rate of return	1.82%	-	2.41%	2.92%	2.63%	2.91%	3.05%	3.21%
EPS ²	4.96	4.85	5.72	8.04	9.55	9.926	11.75	12.83
Distribution rate	37.9%	-	46.5%	34.1%	32.7%	35.2%	31.2%	30.1%
Net sales ¹	8,230	8,842	10,475	10,390	10,815	11,116	11,419	11,812
EBITDA ¹	1,077	961	1,298	1,394	1,521	1,570	1,711	1,821
EBIT ¹	683	598	920	1,007	1,114	1,161	1,269	1,365
Net income ¹	435	423	488	646	735	712	850.1	917.7
Net Debt ¹	1,052	1,172	1,364	1,379	1,566	1,567	1,468	1,437
Reference price ²	103.41	76.58	110.19	93.79	118.70	120.26	120.26	120.26
Nbr of stocks (in thousands)	87,478	86,837	82,643	77,712	74,705	73,236	-	-
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.	20.36x	1.38x	10.65x	1.85%	43.21B
WEICHAI POWER CO., LTD.	15.46x	0.63x	4.65x	3.77%	31.77B
DENSO CORPORATION	12.21x	0.65x	5.44x	3.73%	32.56B
HYUNDAI MOBIS CO.,LTD	10.2x	0.62x	8.12x	1.44%	28.91B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.6x	2.48x	8.7x	4.34%	20.13B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.98%	18.1B
CONTINENTAL AG	12.09x	1.06x	6.01x	4.15%	16.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.73x	1.1x	11.51x	0.58%	15.82B
NINGBO TUOPU GROUP CO.,LTD.	27.39x	2.53x	15.07x	1.11%	12.99B
Average	16.67x	1.22x	8.35x	2.66%	24.45B
Weighted average by Cap.	16.04x	1.12x	8.01x	2.71%