Valuation Securitas AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 15/05/2026 +04			5-day change	1st Jan Change
153.30 ^SEK	+1.19%		-2.73%	+4.14%

05-06	Kavaljer Quality Focus gains 2.1 percent in April - sees attractive opportunities in medtech	FW
05-06	Sensor Sverige Select rose 3.3 percent in April - industrial stocks benefited from data center growth	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	45,445	49,821	56,478	78,432	84,333	87,828	-	-
Change	-	9.63%	13.36%	38.87%	7.52%	4.14%	-	-
Enterprise Value (EV) ¹	59,996	90,355	94,008	116,355	115,634	116,445	113,387	109,981
Change	-	50.6%	4.04%	23.77%	-0.62%	0.7%	-2.63%	-3%
P/E ratio	14.5x	9.45x	44x	15.2x	16.5x	12.7x	11.8x	10.9x
PBR	2.19x	1.37x	1.54x	1.84x	2.16x	2.06x	1.89x	1.73x
PEG	-	1.33x	-0.6x	0x	-18.58x	0.4x	1.46x	1.33x
Capitalization / Revenue	0.42x	0.37x	0.36x	0.48x	0.54x	0.59x	0.57x	0.55x
EV / Revenue	0.56x	0.68x	0.6x	0.72x	0.75x	0.78x	0.73x	0.69x
EV / EBITDA	7.15x	8.41x	7.13x	8.15x	7.69x	7.64x	7.1x	6.58x
EV / EBIT	10.5x	11.9x	9.77x	11x	10.6x	10.2x	9.41x	8.68x
EV / FCF	15x	26.4x	19x	22.9x	16.9x	17.5x	15.7x	14.2x
FCF Yield	6.67%	3.79%	5.25%	4.36%	5.91%	5.72%	6.35%	7.06%
Dividend per Share ²	4.4	3.45	3.8	4.5	-	5.921	6.532	6.94
Rate of return	3.53%	3.97%	3.85%	3.29%	-	3.86%	4.26%	4.53%
EPS ²	8.59	9.2	2.24	9.01	8.93	12.04	13.01	14.08
Distribution rate	51.2%	37.5%	170%	49.9%	-	49.2%	50.2%	49.3%
Net sales ¹	107,700	133,237	157,249	161,921	155,113	149,283	154,500	160,008
EBITDA ¹	8,392	10,739	13,183	14,284	15,044	15,235	15,979	16,715
EBIT ¹	5,688	7,619	9,627	10,561	10,930	11,421	12,044	12,670
Net income ¹	3,133	4,310	1,285	5,160	5,115	6,958	7,503	8,119
Net Debt ¹	14,551	40,534	37,530	37,923	31,301	28,616	25,559	22,153
Reference price ²	124.65	86.96	98.58	136.90	147.20	153.30	153.30	153.30
Nbr of stocks (in thousands)	364,584	572,918	572,918	572,918	572,918	572,918	-	-
Announcement Date	08/02/22	07/02/23	07/02/24	06/02/25	04/02/26	-	-	-

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.($)
SECURITAS AB	12.73x	0.78x	7.64x	3.86%	9.3B
SECOM CO., LTD.	22.94x	1.68x	9.28x	1.68%	15.71B
VERISURE PLC	74.04x	3.93x	8.59x	2%	13.05B
LOOMIS AB	13.16x	1.34x	5.81x	3.56%	3.24B
ADITYA INFOTECH LIMITED	96.89x	-	-	-	3.03B
THE GEO GROUP, INC.	18.68x	1.46x	8.12x	-	3.01B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	10.55x	0.57x	4.94x	6.36%	1.67B
PROSEGUR CASH, S.A.	8.82x	0.84x	4.66x	6.7%	1.07B
Average	32.23x	1.51x	7.00x	4.03%	6.26B
Weighted average by Cap.	37.22x	2.03x	8.19x	2.68%