Valuation Clas Ohlson AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-20 EDT			5-day change	1st Jan Change
402.00 ^SEK	-0.15%		-0.89%	+32.50%

07-07	Stockholm stocks close lower: Saab jumps on double upgrade	FW
07-07	Clas Ohlson AB Reports Sales Results for the Month of June 2026 and for the period May - June 2026	CI

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	25,553	-	-
Change	-	-31.04%	73.35%	104.94%	45.55%	0.9%	-	-
Enterprise Value (EV) ¹	8,435	6,631	10,158	18,089	25,387	25,695	25,234	24,355
Change	-	-21.38%	53.18%	78.08%	40.34%	1.21%	-1.79%	-3.48%
P/E	13.6x	27.1x	16.7x	19.8x	21.8x	18.8x	17.9x	16.9x
PBR	3.2x	3.41x	4.59x	7.25x	8.03x	6.79x	5.74x	4.88x
PEG	-	-0.4x	0x	0.3x	0.7x	1.1x	3.66x	2.8x
Capitalization / Revenue	0.81x	0.54x	0.83x	1.5x	2.02x	1.85x	1.76x	1.68x
EV / Revenue	0.96x	0.73x	0.99x	1.56x	2.03x	1.86x	1.74x	1.6x
EV / EBITDA	5.73x	6.15x	6.31x	9.43x	11.3x	11.3x	9.47x	8.74x
EV / EBIT	11.7x	21.7x	14.2x	15.4x	16.6x	14.4x	13.5x	12.3x
EV / FCF	10.2x	-	-	16.2x	20x	23.6x	16.4x	11.5x
FCF Yield	9.82%	-	-	6.16%	5%	4.23%	6.08%	8.7%
Dividend per Share ²	6.75	1.5	4.25	7	14	11.67	12.33	15.58
Rate of return	6.02%	1.94%	3.17%	2.55%	3.51%	2.9%	3.07%	3.88%
EPS ²	8.25	2.85	8.03	13.82	18.29	21.41	22.46	23.81
Distribution rate	81.8%	52.6%	52.9%	50.7%	76.5%	54.5%	54.9%	65.4%
Net sales ¹	8,784	9,024	10,232	11,627	12,514	13,803	14,525	15,197
EBITDA ¹	1,473	1,078	1,609	1,919	2,247	2,278	2,663	2,787
EBIT ¹	719.4	305	717	1,171	1,527	1,789	1,874	1,973
Net income ¹	522.5	181	509	882.2	1,169	1,367	1,441	1,519
Net Debt ¹	1,333	1,734	1,668	690.6	63.4	142.4	-318.3	-1,198
Reference price ²	112.10	77.30	134.00	274.20	398.40	402.00	402.00	402.00
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	18.78x	1.86x	11.28x	2.9%	2.64B
THE HOME DEPOT, INC.	23.07x	2.25x	15.1x	2.79%	332B
LOWE'S COMPANIES, INC.	17.04x	1.62x	11.63x	2.39%	115B
KINGFISHER PLC	12.05x	0.52x	4.99x	4.24%	6.56B
MR D.I.Y. GROUP (M)	22.84x	2.95x	11.73x	4.78%	3.89B
HOME PRODUCT CENTER	14.36x	1.53x	8.77x	5.84%	2.55B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.09x	-	-	-	1.98B
HORNBACH HOLDING AG & CO. KGAA	8.53x	0.39x	4.79x	3.1%	1.47B
PT DAYA INTIGUNA YASA TBK	19.17x	2.77x	9.36x	1.87%	1.4B
Average	16.55x	1.74x	9.71x	3.49%	51.93B
Weighted average by Cap.	21.26x	2.07x	13.97x	2.74%