Valuation Clas Ohlson AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-02 EDT			5-day change	1st Jan Change
444.20 ^SEK	-3.27%		+2.07%	+46.41%

09-01	SB1 Markets begins coverage of Clas Ohlson with a neutral rating and a target price of 480 kronor	FW
09-01	SB1 Markets initiates coverage of Clas Ohlson with a neutral rating and target price of 480 kronor	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	28,235	-	-
Change	-	-31.04%	73.35%	104.94%	45.55%	11.5%	-	-
Enterprise Value (EV) ¹	8,435	6,631	10,158	18,089	25,387	28,251	27,740	26,805
Change	-	-21.38%	53.18%	78.08%	40.34%	11.28%	-1.81%	-3.37%
P/E	13.6x	27.1x	16.7x	19.8x	21.8x	20.1x	18.8x	17.7x
PBR	3.2x	3.41x	4.59x	7.25x	8.03x	7.66x	6.36x	5.41x
PEG	-	-0.4x	0x	0.3x	0.7x	1x	2.83x	2.79x
Capitalization / Revenue	0.81x	0.54x	0.83x	1.5x	2.02x	2.01x	1.91x	1.82x
EV / Revenue	0.96x	0.73x	0.99x	1.56x	2.03x	2.01x	1.87x	1.73x
EV / EBITDA	5.73x	6.15x	6.31x	9.43x	11.3x	12.1x	10x	9.3x
EV / EBIT	11.7x	21.7x	14.2x	15.4x	16.6x	15.3x	14.1x	13x
EV / FCF	10.2x	-	-	16.2x	20x	23.3x	17.4x	16.2x
FCF Yield	9.82%	-	-	6.16%	5%	4.29%	5.74%	6.17%
Dividend per Share ²	6.75	1.5	4.25	7	14	11.9	12.67	16.17
Rate of return	6.02%	1.94%	3.17%	2.55%	3.51%	2.68%	2.85%	3.64%
EPS ²	8.25	2.85	8.03	13.82	18.29	22.1	23.57	25.07
Distribution rate	81.8%	52.6%	52.9%	50.7%	76.5%	53.8%	53.8%	64.5%
Net sales ¹	8,784	9,024	10,232	11,627	12,514	14,026	14,813	15,532
EBITDA ¹	1,473	1,078	1,609	1,919	2,247	2,335	2,761	2,882
EBIT ¹	719.4	305	717	1,171	1,527	1,847	1,966	2,060
Net income ¹	522.5	181	509	882.2	1,169	1,422	1,525	1,601
Net Debt ¹	1,333	1,734	1,668	690.6	63.4	16	-494.6	-1,430
Reference price ²	112.10	77.30	134.00	274.20	398.40	444.20	444.20	444.20
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.($)
CLAS OHLSON AB	20.77x	2.08x	12.51x	2.59%	3.04B
THE HOME DEPOT, INC.	21.99x	2.17x	14.54x	2.92%	319B
LOWE'S COMPANIES, INC.	16.77x	1.59x	11.36x	2.49%	112B
KINGFISHER PLC	12.65x	0.53x	5.14x	4.04%	6.89B
MR D.I.Y. GROUP (M)	19.38x	2.42x	9.4x	6.08%	3.19B
HOME PRODUCT CENTER	13.69x	1.48x	8.39x	5.95%	2.47B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	14.12x	-	-	-	2.15B
HORNBACH HOLDING AG & CO. KGAA	8.96x	0.4x	4.98x	2.98%	1.55B
PT DAYA INTIGUNA YASA TBK	19.53x	2.7x	8.65x	1.95%	1.37B
Average	16.43x	1.67x	9.37x	3.63%	50.21B
Weighted average by Cap.	20.39x	1.99x	13.47x	2.87%