Valuation Assa Abloy AB

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 25/09/2026 +04			5-day change	1st Jan Change
355.30 ^SEK	+0.77%		+2.16%	-1.00%

09-22	Net Insight appoints Christine Kjellvard as interim CFO	FW
09-18	Stockholm stock market opens roughly flat, telecom operators slide	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	306,796	248,481	322,458	363,002	398,658	394,659	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-1%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	462,935	450,828	443,522	434,154
Change	-	-16.07%	37.95%	12.08%	6.85%	-2.62%	-1.62%	-2.11%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	22.7x	20.1x	18.3x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.47x	3.14x	2.83x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.2x	1.6x	1.87x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.5x	2.31x	2.18x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.85x	2.6x	2.4x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	14x	12.5x	11.5x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	17.1x	15.2x	13.9x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	23.6x	21.6x	18.9x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.24%	4.63%	5.3%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.879	7.625	8.369
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.94%	2.15%	2.36%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.69	17.72	19.45
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.9%	43%	43%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	158,140	170,911	180,990
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	32,290	35,346	37,808
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,402	29,134	31,311
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,450	19,719	21,650
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	56,169	48,864	39,495
Reference price ²	276.20	223.70	290.30	326.80	358.90	355.30	355.30	355.30
Nbr of stocks (in thousands)	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	1,110,776	-	-
Announcement Date	04/02/22	03/02/23	07/02/24	05/02/25	05/02/26	-	-	-

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.($)
ASSA ABLOY AB	22.65x	2.85x	13.96x	1.94%	39.79B
SAINT-GOBAIN	11.78x	0.93x	6.01x	3.38%	38.93B
MASCO CORPORATION	15.33x	2.11x	10.54x	1.86%	13.52B
CARLISLE COMPANIES INCORPORATED	17.48x	2.91x	11.99x	1.41%	12.93B
QXO, INC.	-22.6x	1.47x	16.51x	2.94%	12.9B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.66x	4.2x	15.29x	0.96%	7.74B
AGC INC.	15.11x	0.75x	5.01x	3.68%	7.71B
SIMPSON MANUFACTURING CO., INC.	19.15x	2.89x	11.77x	0.67%	7.24B
ARMSTRONG WORLD INDUSTRIES, INC.	20.07x	4.04x	11.77x	0.86%	6.88B
BUILDERS FIRSTSOURCE, INC.	221.81x	0.74x	9.81x	-.--%	6.37B
Average	34.84x	2.29x	11.27x	1.77%	15.4B
Weighted average by Cap.	22.86x	2.12x	10.94x	2.18%