|
Market Closed -
Nasdaq Stockholm
16:30:00 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 155.40 SEK | +1.37% |
|
-0.70% | +5.57% |
| 10-29 | Goldman Sachs cuts its price target for Securitas to 148 kronor (150), reiterates sell | FW |
| 10-26 | AlphaValue/Baader Europe Upgrades Securitas Add Rating | MT |
Company Valuation: Securitas AB
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 | 89,031 | - | - |
| Change | - | 9.63% | 13.36% | 38.87% | 7.52% | 5.57% | - | - |
| Enterprise Value (EV) 1 | 59,996 | 90,355 | 94,008 | 116,355 | 115,634 | 118,655 | 115,538 | 112,042 |
| Change | - | 50.6% | 4.04% | 23.77% | -0.62% | 2.61% | -2.63% | -3.03% |
| P/E | 14.5x | 9.45x | 44x | 15.2x | 16.5x | 12.6x | 11.8x | 11x |
| PBR | 2.19x | 1.37x | 1.54x | 1.84x | 2.16x | 2.09x | 1.88x | 1.76x |
| PEG | - | 1.33x | -0.6x | 0x | -18.58x | 0.3x | 1.73x | 1.52x |
| Capitalization / Revenue | 0.42x | 0.37x | 0.36x | 0.48x | 0.54x | 0.59x | 0.56x | 0.54x |
| EV / Revenue | 0.56x | 0.68x | 0.6x | 0.72x | 0.75x | 0.78x | 0.73x | 0.68x |
| EV / EBITDA | 7.15x | 8.41x | 7.13x | 8.15x | 7.69x | 7.85x | 7.17x | 6.62x |
| EV / EBIT | 10.5x | 11.9x | 9.77x | 11x | 10.6x | 10.7x | 9.67x | 8.81x |
| EV / FCF | 15x | 26.4x | 19x | 22.9x | 16.9x | 17.7x | 15.5x | 13.9x |
| FCF Yield | 6.67% | 3.79% | 5.25% | 4.36% | 5.91% | 5.66% | 6.44% | 7.2% |
| Dividend per Share 2 | 4.4 | 3.45 | 3.8 | 4.5 | 5.3 | 6.067 | 6.52 | 6.942 |
| Rate of return | 3.53% | 3.97% | 3.85% | 3.29% | 3.6% | 3.9% | 4.2% | 4.47% |
| EPS 2 | 8.59 | 9.2 | 2.24 | 9.01 | 8.93 | 12.32 | 13.16 | 14.11 |
| Distribution rate | 51.2% | 37.5% | 170% | 49.9% | 59.4% | 49.3% | 49.6% | 49.2% |
| Net sales 1 | 107,700 | 133,237 | 157,249 | 161,921 | 155,113 | 151,635 | 158,132 | 164,288 |
| EBITDA 1 | 8,392 | 10,739 | 13,183 | 14,284 | 15,044 | 15,109 | 16,124 | 16,922 |
| EBIT 1 | 5,688 | 7,619 | 9,627 | 10,561 | 10,930 | 11,065 | 11,944 | 12,712 |
| Net income 1 | 3,133 | 4,310 | 1,285 | 5,160 | 5,115 | 7,098 | 7,553 | 8,108 |
| Net Debt 1 | 14,551 | 40,534 | 37,530 | 37,923 | 31,301 | 29,624 | 26,506 | 23,010 |
| Reference price 2 | 124.65 | 86.96 | 98.58 | 136.90 | 147.20 | 155.40 | 155.40 | 155.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.62x | 0.78x | 7.85x | 3.9% | 9.06B | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 21.64x | 3.6x | 8.54x | 1.47% | 34.27B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| Average | 14.44x | 6.22x | 15.23x | 0.86% | 116.07B | |
| Weighted average by Cap. | 27.37x | 13.17x | 21.49x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SECU B Stock
- Valuation Securitas AB
Select your edition
All financial news and data tailored to specific country editions
