|
Market Closed -
Deutsche Boerse AG
02:03:58 2026-10-01 EDT
|
After hours 15:59:59 | |||
| 13.52 EUR | -0.59% |
|
13.50 | -0.18% |
| 09-30 | DNB Carnegie cuts price target for Securitas to SEK 185 from SEK 190, reiterates Buy | FW |
| 09-29 | JP Morgan raises its price target for Securitas to 165 kronor (160), reiterates neutral | FW |
Company Valuation: Securitas AB
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 | 87,485 | - | - |
| Change | - | 9.63% | 13.36% | 38.87% | 7.52% | 3.74% | - | - |
| Enterprise Value (EV) 1 | 59,996 | 90,355 | 94,008 | 116,355 | 115,634 | 116,333 | 113,178 | 109,635 |
| Change | - | 50.6% | 4.04% | 23.77% | -0.62% | 0.6% | -2.71% | -3.13% |
| P/E | 14.5x | 9.45x | 44x | 15.2x | 16.5x | 12.5x | 11.6x | 10.8x |
| PBR | 2.19x | 1.37x | 1.54x | 1.84x | 2.16x | 2.01x | 1.84x | 1.71x |
| PEG | - | 1.33x | -0.6x | 0x | -18.58x | 0.3x | 1.4x | 1.48x |
| Capitalization / Revenue | 0.42x | 0.37x | 0.36x | 0.48x | 0.54x | 0.58x | 0.55x | 0.53x |
| EV / Revenue | 0.56x | 0.68x | 0.6x | 0.72x | 0.75x | 0.77x | 0.72x | 0.67x |
| EV / EBITDA | 7.15x | 8.41x | 7.13x | 8.15x | 7.69x | 7.67x | 7.03x | 6.5x |
| EV / EBIT | 10.5x | 11.9x | 9.77x | 11x | 10.6x | 10.5x | 9.55x | 8.72x |
| EV / FCF | 15x | 26.4x | 19x | 22.9x | 16.9x | 17.4x | 15.2x | 13.5x |
| FCF Yield | 6.67% | 3.79% | 5.25% | 4.36% | 5.91% | 5.75% | 6.57% | 7.42% |
| Dividend per Share 2 | 4.4 | 3.45 | 3.8 | 4.5 | 5.3 | 6.019 | 6.523 | 6.951 |
| Rate of return | 3.53% | 3.97% | 3.85% | 3.29% | 3.6% | 3.94% | 4.27% | 4.55% |
| EPS 2 | 8.59 | 9.2 | 2.24 | 9.01 | 8.93 | 12.19 | 13.2 | 14.17 |
| Distribution rate | 51.2% | 37.5% | 170% | 49.9% | 59.4% | 49.4% | 49.4% | 49.1% |
| Net sales 1 | 107,700 | 133,237 | 157,249 | 161,921 | 155,113 | 151,743 | 157,850 | 163,760 |
| EBITDA 1 | 8,392 | 10,739 | 13,183 | 14,284 | 15,044 | 15,172 | 16,098 | 16,876 |
| EBIT 1 | 5,688 | 7,619 | 9,627 | 10,561 | 10,930 | 11,122 | 11,854 | 12,567 |
| Net income 1 | 3,133 | 4,310 | 1,285 | 5,160 | 5,115 | 7,000 | 7,576 | 8,134 |
| Net Debt 1 | 14,551 | 40,534 | 37,530 | 37,923 | 31,301 | 28,849 | 25,693 | 22,150 |
| Reference price 2 | 124.65 | 86.96 | 98.58 | 136.90 | 147.20 | 152.70 | 152.70 | 152.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.68x | 14.62x | 20.78x | 0.75% | 660B | |
| 35.39x | 6.49x | 23.02x | 1.02% | 77.93B | |
| -103.58x | 23.48x | 56.46x | -.--% | 64.65B | |
| 21.76x | 4.32x | 9.51x | 0.78% | 62.29B | |
| 10.33x | 1.38x | 7.08x | 1.07% | 44.94B | |
| 44.67x | 1.65x | 9.22x | -.--% | 44.45B | |
| 18.69x | 3.23x | 7.69x | 1.69% | 30B | |
| 19.49x | 5.99x | 11.42x | -.--% | 25.52B | |
| 9.59x | 2.55x | 6.14x | -.--% | 24.03B | |
| Average | 9.44x | 7.08x | 16.81x | 0.59% | 114.82B | |
| Weighted average by Cap. | 19.42x | 11.98x | 20.46x | 0.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SECU B Stock
- S7MB Stock
- Valuation Securitas AB
Select your edition
All financial news and data tailored to specific country editions
