Valuation Securitas AB OTC Markets

Stocks

Delayed OTC Markets 09:37:24 2026-11-02 EST			5-day change	1st Jan Change
15.95 ^USD	+0.13%		-0.59%	+0.31%

09:13am	Simplicity Sverige fell 1.4 percent in October, bank and industrial stocks weighed on performance	FW
06:22am	SEB highlights Securitas' data center business as new growth engine, reiterates Buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,445	49,821	56,478	78,432	84,333	88,630	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	5.1%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	118,254	115,137	111,641
Change	-	50.6%	4.04%	23.77%	-0.62%	2.27%	-2.64%	-3.04%
P/E	14.5x	9.45x	44x	15.2x	16.5x	12.6x	11.8x	11x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	2.09x	1.87x	1.75x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.3x	1.73x	1.52x
Capitalization / Revenue	0.42x	0.37x	0.36x	0.48x	0.54x	0.58x	0.56x	0.54x
EV / Revenue	0.56x	0.68x	0.6x	0.72x	0.75x	0.78x	0.73x	0.68x
EV / EBITDA	7.15x	8.41x	7.13x	8.15x	7.69x	7.83x	7.14x	6.6x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.7x	9.64x	8.78x
EV / FCF	15x	26.4x	19x	22.9x	16.9x	17.6x	15.4x	13.6x
FCF Yield	6.67%	3.79%	5.25%	4.36%	5.91%	5.68%	6.51%	7.33%
Dividend per Share ²	4.4	3.45	3.8	4.5	5.3	6.067	6.52	6.942
Rate of return	3.53%	3.97%	3.85%	3.29%	3.6%	3.92%	4.21%	4.49%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.32	13.16	14.11
Distribution rate	51.2%	37.5%	170%	49.9%	59.4%	49.3%	49.6%	49.2%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	151,635	158,132	164,288
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,109	16,124	16,922
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,065	11,944	12,712
Net income ¹	3,133	4,310	1,285	5,160	5,115	7,098	7,553	8,108
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	29,624	26,506	23,010
Reference price ²	124.65	86.96	98.58	136.90	147.20	154.70	154.70	154.70
Nbr of stocks (in thousands)	364,584	572,918	572,918	572,918	572,918	572,918	-	-
Announcement Date	2/8/22	2/7/23	2/7/24	2/6/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISA, INC.	33.96x	17.5x	24.87x	0.63%	791B
CINTAS CORPORATION	40.78x	7.41x	26.3x	0.88%	89.25B
UNITED RENTALS, INC.	24.21x	4.84x	10.54x	0.67%	72.78B
PAYPAL HOLDINGS, INC.	11.59x	1.5x	7.45x	0.96%	48.83B
BLOCK, INC.	44.63x	1.71x	9.61x	-.--%	46.6B
NEBIUS GROUP	-66.91x	15.67x	38x	-.--%	38.75B
SUNBELT RENTALS HOLDINGS, INC.	21.76x	3.6x	8.54x	1.47%	34.33B
FISERV, INC.	10.91x	2.73x	6.59x	-.--%	27.61B
CORPAY, INC.	20.52x	6.24x	11.97x	-.--%	26.87B
Average	15.72x	6.80x	15.99x	0.51%	130.7B
Weighted average by Cap.	28.84x	13.59x	22.00x	0.62%