|
Market Closed -
Deutsche Boerse AG
11:21:02 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 13.42 EUR | 0.00% |
|
-1.03% | -0.85% |
| 09-10 | SKAGEN Vekst rose 2.31 percent in August, bought Securitas and sold Norion Bank | FW |
| 09-04 | Chelonia Select rose 0.61 percent in August, added Verisure | 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 | 86,110 | - | - |
| Change | - | 9.63% | 13.36% | 38.87% | 7.52% | 2.11% | - | - |
| Enterprise Value (EV) 1 | 59,996 | 90,355 | 94,008 | 116,355 | 115,634 | 114,918 | 111,714 | 108,186 |
| Change | - | 50.6% | 4.04% | 23.77% | -0.62% | -0.62% | -2.79% | -3.16% |
| P/E | 14.5x | 9.45x | 44x | 15.2x | 16.5x | 12.4x | 11.4x | 10.7x |
| PBR | 2.19x | 1.37x | 1.54x | 1.84x | 2.16x | 1.98x | 1.81x | 1.69x |
| PEG | - | 1.33x | -0.6x | 0x | -18.58x | 0.3x | 1.35x | 1.47x |
| Capitalization / Revenue | 0.42x | 0.37x | 0.36x | 0.48x | 0.54x | 0.57x | 0.55x | 0.53x |
| EV / Revenue | 0.56x | 0.68x | 0.6x | 0.72x | 0.75x | 0.76x | 0.71x | 0.66x |
| EV / EBITDA | 7.15x | 8.41x | 7.13x | 8.15x | 7.69x | 7.59x | 6.98x | 6.45x |
| EV / EBIT | 10.5x | 11.9x | 9.77x | 11x | 10.6x | 10.4x | 9.48x | 8.67x |
| EV / FCF | 15x | 26.4x | 19x | 22.9x | 16.9x | 17.1x | 14.9x | 13.3x |
| FCF Yield | 6.67% | 3.79% | 5.25% | 4.36% | 5.91% | 5.84% | 6.69% | 7.5% |
| Dividend per Share 2 | 4.4 | 3.45 | 3.8 | 4.5 | 5.3 | 6.016 | 6.509 | 6.935 |
| Rate of return | 3.53% | 3.97% | 3.85% | 3.29% | 3.6% | 4% | 4.33% | 4.61% |
| EPS 2 | 8.59 | 9.2 | 2.24 | 9.01 | 8.93 | 12.13 | 13.15 | 14.1 |
| Distribution rate | 51.2% | 37.5% | 170% | 49.9% | 59.4% | 49.6% | 49.5% | 49.2% |
| Net sales 1 | 107,700 | 133,237 | 157,249 | 161,921 | 155,113 | 151,468 | 157,137 | 162,936 |
| EBITDA 1 | 8,392 | 10,739 | 13,183 | 14,284 | 15,044 | 15,133 | 16,012 | 16,776 |
| EBIT 1 | 5,688 | 7,619 | 9,627 | 10,561 | 10,930 | 11,088 | 11,782 | 12,482 |
| Net income 1 | 3,133 | 4,310 | 1,285 | 5,160 | 5,115 | 6,961 | 7,544 | 8,097 |
| Net Debt 1 | 14,551 | 40,534 | 37,530 | 37,923 | 31,301 | 28,809 | 25,605 | 22,077 |
| Reference price 2 | 124.65 | 86.96 | 98.58 | 136.90 | 147.20 | 150.30 | 150.30 | 150.30 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.54x | 1.64x | 8.63x | 1.88% | 16.4B | |
| 77.91x | 3.45x | 7.6x | 2.36% | 10.65B | |
| 12.28x | 0.76x | 7.57x | 4.02% | 8.94B | |
| 67.3x | - | - | - | 4.64B | |
| 24.44x | 1.83x | 9.89x | - | 4.08B | |
| 14.21x | 1.52x | 6.48x | 3.17% | 3.64B | |
| 11.24x | 0.58x | 5.04x | 6.19% | 1.75B | |
| Average | 32.70x | 1.63x | 7.53x | 3.52% | 7.16B | |
| Weighted average by Cap. | 35.45x | 1.86x | 7.98x | 2.76% |
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
