Valuation Husqvarna AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-02-17 EST			5-day change	1st Jan Change
44.83 ^SEK	+0.63%		-1.95%	-3.61%

02-06	SB1 Markets Lowers Price Target for Husqvarna to 45 Kronor (50), Maintains Neutral Rating	FW
02-05	Handelsbanken Lowers Target Price for Husqvarna to 46 Kronor (48), Maintains Hold Rating - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	61,035	82,916	41,753	47,275	33,049	25,613	25,613	-
Change	-	35.85%	-49.64%	13.23%	-30.09%	-22.5%	0%	-
Enterprise Value (EV) ¹	67,528	92,539	59,462	62,915	47,520	36,326	35,949	34,579
Change	-	37.04%	-35.74%	5.81%	-24.47%	-23.55%	-1.04%	-3.81%
P/E ratio	24.5x	18.7x	21.6x	21.8x	25x	15.1x	15.9x	11.1x
PBR	3.57x	3.84x	1.75x	1.99x	1.34x	1.06x	1.04x	0.94x
PEG	-	0.2x	-0.4x	1.7x	-0.6x	0.4x	-1.4x	0.3x
Capitalization / Revenue	1.46x	1.76x	0.77x	0.89x	0.68x	0.57x	0.57x	0.54x
EV / Revenue	1.61x	1.97x	1.1x	1.18x	0.98x	0.77x	0.8x	0.73x
EV / EBITDA	10.9x	11.6x	9.31x	7.95x	7.6x	6.2x	5.94x	5.12x
EV / EBIT	15.1x	16.3x	12.3x	12.7x	14.9x	12x	11.2x	9.19x
EV / FCF	11.1x	29.5x	-14.7x	14.2x	11.2x	12.4x	15.5x	19x
FCF Yield	9.01%	3.39%	-6.81%	7.06%	8.91%	8.07%	6.46%	5.25%
Dividend per Share ²	2.4	3	3	3	1	1.165	1.212	1.99
Rate of return	2.25%	2.07%	4.1%	3.62%	1.73%	2.6%	2.7%	4.44%
EPS ²	4.35	7.73	3.38	3.81	2.31	3.09	2.823	4.028
Distribution rate	55.2%	38.8%	88.8%	78.7%	43.3%	36.5%	42.9%	49.4%
Net sales ¹	41,943	47,059	54,037	53,261	48,352	46,613	44,811	47,231
EBITDA ¹	6,206	7,987	6,385	7,911	6,255	5,888	6,052	6,756
EBIT ¹	4,484	5,684	4,853	4,970	3,195	2,901	3,209	3,762
Net income ¹	2,494	4,437	1,932	2,177	1,325	1,768	1,613	2,304
Net Debt ¹	6,493	9,623	17,709	15,640	14,471	10,713	10,336	8,966
Reference price ²	106.50	144.85	73.12	82.98	57.74	44.83	44.83	44.83
Nbr of stocks (in thousands)	572,578	572,922	570,453	570,618	571,697	571,769	571,769	-
Announcement Date	2/3/21	2/3/22	2/1/23	2/2/24	2/5/25	2/4/26	-	-

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.($)
HUSQVARNA AB	13.96x	0.77x	6.18x	2.62%	2.85B
MIDEA GROUP CO., LTD.	13.55x	1.07x	9.68x	5.07%	86.01B
HAIER SMART HOME CO., LTD.	11.38x	0.61x	5.93x	4.44%	33.7B
SHARKNINJA, INC.	27.33x	2.9x	16.43x	-.--%	18.5B
LG ELECTRONICS INDIA LIMITED	58.1x	4x	39.49x	-	11.33B
DE'LONGHI S.P.A.	17.37x	1.38x	8.49x	2.79%	6.97B
ZHEJIANG SUPOR CO., LTD.	16.13x	1.43x	12.47x	5.54%	5.16B
HIGOLD GROUP CO., LTD.	38.29x	-	-	-	4.15B
RINNAI CORPORATION	16.25x	0.81x	5.88x	2.48%	3.6B
SEB S.A.	12.25x	0.61x	5.95x	3.85%	3.38B
Average	22.46x	1.51x	12.28x	3.35%	17.57B
Weighted average by Cap.	18.31x	1.37x	11.47x	4.14%