Valuation Clas Ohlson AB Börse Stuttgart

Stocks

Delayed Börse Stuttgart 13:33:42 2026-10-02 EDT			5-day change	1st Jan Change
36.46 ^EUR	+0.77%		-3.05%	+32.14%

09-24	Stockholm stock exchange and H&M fell, OMXS30 index down 1.4 percent	FW
09-24	H&M falls on Stockholm exchange, OMXS30 index down 0.7 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,102	4,897	8,490	17,399	25,324	26,532	-	-
Change	-	-31.04%	73.35%	104.94%	45.55%	4.77%	-	-
Enterprise Value (EV) ¹	8,435	6,631	10,158	18,089	25,387	26,473	25,931	24,930
Change	-	-21.38%	53.18%	78.08%	40.34%	4.28%	-2.05%	-3.86%
P/E	13.6x	27.1x	16.7x	19.8x	21.8x	18.5x	17.3x	16.2x
PBR	3.2x	3.41x	4.59x	7.25x	8.03x	7.11x	5.88x	4.98x
PEG	-	-0.4x	0x	0.3x	0.7x	0.8x	2.38x	2.5x
Capitalization / Revenue	0.81x	0.54x	0.83x	1.5x	2.02x	1.87x	1.77x	1.68x
EV / Revenue	0.96x	0.73x	0.99x	1.56x	2.03x	1.87x	1.73x	1.58x
EV / EBITDA	5.73x	6.15x	6.31x	9.43x	11.3x	11.1x	9.18x	8.43x
EV / EBIT	11.7x	21.7x	14.2x	15.4x	16.6x	14.1x	12.9x	11.8x
EV / FCF	10.2x	-	-	16.2x	20x	21.2x	15.8x	14.5x
FCF Yield	9.82%	-	-	6.16%	5%	4.72%	6.34%	6.89%
Dividend per Share ²	6.75	1.5	4.25	7	14	12.19	13.01	16.38
Rate of return	6.02%	1.94%	3.17%	2.55%	3.51%	2.92%	3.12%	3.92%
EPS ²	8.25	2.85	8.03	13.82	18.29	22.53	24.17	25.73
Distribution rate	81.8%	52.6%	52.9%	50.7%	76.5%	54.1%	53.8%	63.6%
Net sales ¹	8,784	9,024	10,232	11,627	12,514	14,160	15,009	15,755
EBITDA ¹	1,473	1,078	1,609	1,919	2,247	2,378	2,825	2,957
EBIT ¹	719.4	305	717	1,171	1,527	1,873	2,008	2,112
Net income ¹	522.5	181	509	882.2	1,169	1,443	1,558	1,643
Net Debt ¹	1,333	1,734	1,668	690.6	63.4	-58.85	-600.6	-1,602
Reference price ²	112.10	77.30	134.00	274.20	398.40	417.40	417.40	417.40
Nbr of stocks (in thousands)	63,351	63,357	63,357	63,453	63,564	63,564	-	-
Announcement Date	6/8/22	6/8/23	6/5/24	6/12/25	6/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE HOME DEPOT, INC.	19.43x	1.95x	13.09x	3.34%	282B
LOWE'S COMPANIES, INC.	15.34x	1.49x	10.61x	2.7%	102B
KINGFISHER PLC	12.75x	0.55x	5.26x	3.83%	7.13B
FLOOR & DECOR HOLDINGS, INC.	21.02x	1.32x	11.44x	-.--%	4.9B
MR D.I.Y. GROUP (M)	18.1x	2.24x	8.78x	6.52%	2.9B
CLAS OHLSON AB	18.53x	1.87x	11.13x	2.92%	2.64B
HOME PRODUCT CENTER	13.67x	1.48x	8.38x	5.99%	2.43B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.94x	-	-	-	2.13B
Average	16.60x	1.56x	9.82x	3.61%	50.78B
Weighted average by Cap.	18.22x	1.80x	12.23x	3.18%