Valuation Securitas AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2025-12-05 EST			5-day change	1st Jan Change
144.30 ^SEK	-0.38%		+0.21%	+5.41%

12-01	RBC Capital Upgrades Securitas to Outperform, Boosts PT	MT
12-01	RBC Upgrades Securitas to Outperform, Anticipates Fewer Disruptions in 2026	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	48,445	45,445	49,821	56,478	78,432	82,672	-	-
Change	-	-6.19%	9.63%	13.36%	38.87%	5.41%	-	-
Enterprise Value (EV) ¹	62,780	59,996	90,355	94,008	116,355	117,695	114,264	110,990
Change	-	-4.43%	50.6%	4.04%	23.77%	1.15%	-2.92%	-2.87%
P/E ratio	20x	14.5x	9.45x	44x	15.2x	15.1x	12.1x	10.9x
PBR	2.74x	2.19x	1.37x	1.54x	1.84x	1.87x	1.71x	1.57x
PEG	-	0.5x	1.33x	-0.6x	0x	2.41x	0.5x	1x
Capitalization / Revenue	0.45x	0.42x	0.37x	0.36x	0.48x	0.53x	0.53x	0.52x
EV / Revenue	0.58x	0.56x	0.68x	0.6x	0.72x	0.75x	0.74x	0.69x
EV / EBITDA	8.6x	7.15x	8.41x	7.13x	8.15x	7.79x	7.32x	6.76x
EV / EBIT	13.6x	10.5x	11.9x	9.77x	11x	11.2x	9.98x	9.11x
EV / FCF	11.9x	15x	26.4x	19x	22.9x	18.9x	16.5x	15.4x
FCF Yield	8.42%	6.67%	3.79%	5.25%	4.36%	5.29%	6.05%	6.49%
Dividend per Share ²	4	4.4	3.45	3.8	4.5	4.879	5.538	6.149
Rate of return	3.01%	3.53%	3.97%	3.85%	3.29%	3.38%	3.84%	4.26%
EPS ²	6.63	8.59	9.2	2.24	9.01	9.574	11.97	13.25
Distribution rate	60.3%	51.2%	37.5%	170%	49.9%	51%	46.3%	46.4%
Net sales ¹	107,954	107,700	133,237	157,249	161,921	156,376	154,915	159,799
EBITDA ¹	7,296	8,392	10,739	13,183	14,284	15,110	15,604	16,416
EBIT ¹	4,606	5,688	7,619	9,627	10,561	10,492	11,453	12,187
Net income ¹	2,419	3,133	4,310	1,285	5,160	5,448	6,933	7,640
Net Debt ¹	14,335	14,551	40,534	37,530	37,923	35,023	31,592	28,318
Reference price ²	132.75	124.65	86.96	98.58	136.90	144.30	144.30	144.30
Nbr of stocks (in thousands)	364,934	364,584	572,918	572,918	572,918	572,918	-	-
Announcement Date	2/4/21	2/8/22	2/7/23	2/7/24	2/6/25	-	-	-

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	15.07x	0.75x	7.79x	3.38%	8.78B
VERISURE PLC	-71.88x	5.37x	11.71x	-	17.63B
SECOM CO., LTD.	20.03x	1.41x	7.79x	1.94%	13.86B
LOOMIS AB	13.33x	1.19x	5.36x	4%	2.68B
THE GEO GROUP, INC.	8.97x	1.48x	8.34x	-	2.34B
ADITYA INFOTECH LIMITED	58.6x	-	-	-	1.97B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	12.6x	0.57x	5.04x	5.4%	1.58B
PROSEGUR CASH, S.A.	9.24x	0.86x	4.77x	6.18%	1.08B
Average	8.24x	1.66x	7.26x	4.18%	6.24B
Weighted average by Cap.	-13.12x	2.70x	8.96x	2.95%