Valuation Securitas AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:30:00 2026-08-10 EDT			5-day change	1st Jan Change
149.60 ^SEK	-0.60%		-3.73%	+1.77%

08-04	Simplicity Småbolag Sverige rose 1.7 percent in July, increased its weighting in the industrials sector	FW
07-31	Goldman Sachs raises its price target for Securitas to 150 kronor (145), 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	86,224	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	2.24%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	114,959	111,652	108,056
Change	-	50.6%	4.04%	23.77%	-0.62%	-0.58%	-2.88%	-3.22%
P/E	14.5x	9.45x	44x	15.2x	16.5x	12.3x	11.4x	10.6x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	1.97x	1.8x	1.68x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.3x	1.42x	1.46x
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	7.6x	6.96x	6.43x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.4x	9.4x	8.59x
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%	5.69%	6.51%	7.34%
Dividend per Share ²	4.4	3.45	3.8	4.5	5.3	6.009	6.521	6.942
Rate of return	3.53%	3.97%	3.85%	3.29%	3.6%	3.99%	4.33%	4.61%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.2	13.18	14.13
Distribution rate	51.2%	37.5%	170%	49.9%	59.4%	49.3%	49.5%	49.1%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	151,728	157,230	163,140
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,136	16,039	16,809
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,100	11,874	12,581
Net income ¹	3,133	4,310	1,285	5,160	5,115	7,006	7,563	8,118
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	28,735	25,428	21,832
Reference price ²	124.65	86.96	98.58	136.90	147.20	150.50	150.50	150.50
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	12.34x	0.76x	7.6x	3.99%	9.1B
SECOM CO., LTD.	24.16x	1.81x	9.57x	1.73%	17.4B
VERISURE PLC	80.54x	3.63x	7.96x	2.22%	11.48B
THE GEO GROUP, INC.	24.04x	1.79x	9.74x	-	3.96B
LOOMIS AB	14.21x	1.47x	6.23x	3.16%	3.7B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	11.77x	0.59x	5.09x	5.96%	1.83B
PROSEGUR CASH, S.A.	9.23x	0.87x	4.8x	6.32%	1.13B
Average	25.19x	1.56x	7.28x	3.9%	6.94B
Weighted average by Cap.	33.68x	1.95x	8.30x	2.72%