Valuation Clas Ohlson AB

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-16 EDT			5-day change	1st Jan Change
473.80 ^SEK	+0.77%		+6.52%	+56.16%

10-08	Limited upside seen in Clas Ohlson despite strong sales	FW
10-08	Clas Fixare surpasses 100,000 jobs	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	30,117	-	-
Change	-	-31.04%	73.35%	104.94%	45.55%	18.93%	-	-
Enterprise Value (EV) ¹	8,435	6,631	10,158	18,089	25,387	30,058	29,516	28,515
Change	-	-21.38%	53.18%	78.08%	40.34%	18.4%	-1.8%	-3.39%
P/E	13.6x	27.1x	16.7x	19.8x	21.8x	21x	19.4x	18.4x
PBR	3.2x	3.41x	4.59x	7.25x	8.03x	8.07x	6.68x	5.65x
PEG	-	-0.4x	0x	0.3x	0.7x	0.9x	2.45x	3.36x
Capitalization / Revenue	0.81x	0.54x	0.83x	1.5x	2.02x	2.12x	2x	1.91x
EV / Revenue	0.96x	0.73x	0.99x	1.56x	2.03x	2.12x	1.96x	1.81x
EV / EBITDA	5.73x	6.15x	6.31x	9.43x	11.3x	12.6x	10.4x	9.64x
EV / EBIT	11.7x	21.7x	14.2x	15.4x	16.6x	16x	14.7x	13.5x
EV / FCF	10.2x	-	-	16.2x	20x	24.1x	17.9x	16.6x
FCF Yield	9.82%	-	-	6.16%	5%	4.15%	5.57%	6.02%
Dividend per Share ²	6.75	1.5	4.25	7	14	12.25	13.02	16.38
Rate of return	6.02%	1.94%	3.17%	2.55%	3.51%	2.59%	2.75%	3.46%
EPS ²	8.25	2.85	8.03	13.82	18.29	22.61	24.4	25.73
Distribution rate	81.8%	52.6%	52.9%	50.7%	76.5%	54.2%	53.4%	63.6%
Net sales ¹	8,784	9,024	10,232	11,627	12,514	14,179	15,057	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	473.80	473.80	473.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CLAS OHLSON AB	20.96x	2.12x	12.64x	2.59%	3.04B
THE HOME DEPOT, INC.	21.31x	2.1x	14.13x	3.05%	309B
LOWE'S COMPANIES, INC.	16.64x	1.58x	11.29x	2.5%	111B
KINGFISHER PLC	13.47x	0.58x	5.5x	3.6%	7.66B
FLOOR & DECOR HOLDINGS, INC.	20.72x	1.31x	11.35x	-.--%	4.82B
MR D.I.Y. GROUP (M)	17.81x	2.2x	8.64x	6.62%	2.85B
HOME PRODUCT CENTER	13.67x	1.48x	8.37x	5.99%	2.45B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	12.85x	-	-	-	1.97B
TRAVIS PERKINS PLC	22.95x	0.4x	6.33x	2.02%	1.69B
Average	17.82x	1.47x	9.78x	3.3%	49.35B
Weighted average by Cap.	19.91x	1.93x	13.13x	2.92%