Valuation Securitas AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-17 EDT			5-day change	1st Jan Change
165.10 ^SEK	+1.60%		+1.48%	+12.16%

07-17	Pareto Securities raises its target price for Securitas to 180 kronor (171), reiterates buy	FW
07-10	Goldman Sachs raises target price for Securitas to 145 kronor (140), reiterates sell - BN	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	94,589	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	12.16%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	123,536	120,248	116,436
Change	-	50.6%	4.04%	23.77%	-0.62%	6.83%	-2.66%	-3.17%
P/E	14.5x	9.45x	44x	15.2x	16.5x	13.6x	12.5x	11.6x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	2.22x	2.03x	1.86x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.4x	1.46x	1.38x
Capitalization / Revenue	0.42x	0.37x	0.36x	0.48x	0.54x	0.63x	0.61x	0.58x
EV / Revenue	0.56x	0.68x	0.6x	0.72x	0.75x	0.82x	0.77x	0.72x
EV / EBITDA	7.15x	8.41x	7.13x	8.15x	7.69x	8.08x	7.47x	6.9x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.7x	9.79x	8.98x
EV / FCF	15x	26.4x	19x	22.9x	16.9x	18.4x	16.5x	14.7x
FCF Yield	6.67%	3.79%	5.25%	4.36%	5.91%	5.43%	6.06%	6.82%
Dividend per Share ²	4.4	3.45	3.8	4.5	5.3	6.018	6.62	7.06
Rate of return	3.53%	3.97%	3.85%	3.29%	3.6%	3.65%	4.01%	4.28%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.14	13.18	14.29
Distribution rate	51.2%	37.5%	170%	49.9%	59.4%	49.6%	50.2%	49.4%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	150,781	156,300	162,161
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,281	16,099	16,881
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,565	12,283	12,965
Net income ¹	3,133	4,310	1,285	5,160	5,115	6,979	7,575	8,207
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	28,947	25,659	21,847
Reference price ²	124.65	86.96	98.58	136.90	147.20	165.10	165.10	165.10
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.($)
SECURITAS AB	13.6x	0.82x	8.08x	3.65%	9.81B
SECOM CO., LTD.	23.19x	1.78x	9.39x	1.75%	16.67B
VERISURE PLC	87.14x	3.97x	8.72x	1.95%	13.06B
ADITYA INFOTECH LIMITED	67.58x	-	-	-	4.42B
THE GEO GROUP, INC.	24.02x	1.77x	9.83x	-	3.86B
LOOMIS AB	14.15x	1.4x	6.05x	3.27%	3.4B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	11.86x	0.58x	5.03x	6.06%	1.77B
PROSEGUR CASH, S.A.	9.29x	0.87x	4.78x	6.33%	1.11B
Average	31.35x	1.60x	7.41x	3.84%	6.76B
Weighted average by Cap.	39.35x	2.08x	8.50x	2.6%