Valuation Assa Abloy AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 05/06/2026 BST			5-day change	1st Jan Change
326.80 ^SEK	0.00%		-1.77%	-8.94%

06-02	ASSA ABLOY AB (OM:ASSA B) acquired Sentinel Dock & Door Solutions.	CI
06-02	Solid gains on Stockholm Stock Exchange, OMXS30 index rises 1.8 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	306,796	248,481	322,458	363,002	398,658	363,002	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-8.94%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	398,658	420,757	415,262	408,430
Change	-	-16.07%	37.95%	12.08%	-7.99%	5.54%	-1.31%	-1.65%
P/E ratio	28.2x	18.7x	23.7x	23.2x	27.1x	21.3x	19.2x	17.5x
PBR	4.41x	2.89x	3.52x	3.39x	-	3.21x	2.92x	2.64x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.4x	1.7x	1.91x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.34x	2.21x	2.09x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	2.62x	2.71x	2.53x	2.35x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	13x	13.3x	12.2x	11.3x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	16.2x	16.3x	14.8x	13.6x
EV / FCF	30.8x	22.7x	20.5x	22.4x	-	22.4x	20.6x	18.6x
FCF Yield	3.24%	4.41%	4.88%	4.46%	-	4.46%	4.84%	5.36%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.78	7.481	8.175
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	2.07%	2.29%	2.5%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.31	17.06	18.62
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	44.3%	43.8%	43.9%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	155,175	164,280	173,783
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	31,567	34,086	36,008
EBIT ¹	14,181	18,532	22,185	24,296	24,664	25,867	28,011	30,048
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,017	18,885	20,628
Net Debt ¹	27,071	31,732	64,109	70,253	-	57,755	52,260	45,429
Reference price ²	276.20	223.70	290.30	326.80	358.90	326.80	326.80	326.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSA ABLOY AB	21.34x	2.71x	13.33x	2.07%	38.43B
SAINT-GOBAIN	12.67x	1.01x	6.52x	3.07%	43.49B
MASCO CORPORATION	16.48x	2.1x	11.06x	1.82%	13.77B
CARLISLE COMPANIES INCORPORATED	18.49x	3.14x	12.71x	1.33%	13.97B
QXO, INC.	-34.83x	1.31x	14.95x	-.--%	11.43B
AGC INC.	19.72x	0.93x	6.02x	2.71%	10.25B
TOTO LTD.	40.61x	1.74x	14.78x	1.25%	8.21B
BUILDERS FIRSTSOURCE, INC.	34.13x	0.82x	9.9x	-.--%	7.92B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.25x	4.36x	16.14x	0.96%	7.9B
SIMPSON MANUFACTURING CO., INC.	20.45x	3.01x	12.49x	0.64%	7.63B
Average	18.13x	2.11x	11.79x	1.39%	16.3B
Weighted average by Cap.	16.41x	1.99x	10.92x	1.89%