Valuation Autoliv, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/02/2026 GMT			5-day change	1st Jan Change
124.98 ^USD	-0.15%		-0.64%	+5.29%

02-13	Swedish Stocks in North America - Ericsson Up 0.9 Percent	FW
02-11	Swedish Stocks in North America - Ericsson Drops 1.2 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,044	9,046	6,650	9,106	7,289	9,337	9,337	-
Change	-	12.46%	-26.49%	36.94%	-19.96%	28.1%	0%	-
Enterprise Value (EV) ¹	9,258	10,098	7,822	10,470	8,668	10,434	10,843	10,721
Change	-	9.07%	-22.54%	33.86%	-17.22%	20.37%	-0.4%	-1.13%
P/E ratio	43x	20.8x	15.8x	19.3x	11.7x	12.4x	11.8x	10.5x
PBR	3.34x	3.44x	-	3.56x	3.2x	3.45x	3.4x	3.07x
PEG	-	0x	-7.12x	1.1x	0.3x	0.7x	1.1x	0.8x
Capitalization / Revenue	1.08x	1.1x	0.75x	0.87x	0.7x	0.82x	0.85x	0.82x
EV / Revenue	1.24x	1.23x	0.88x	1x	0.83x	0.96x	0.98x	0.94x
EV / EBITDA	10.9x	9.38x	8.14x	8.07x	6.22x	6.86x	6.77x	6.22x
EV / EBIT	19.2x	14.8x	13.1x	11.4x	8.61x	9.37x	9.2x	8.37x
EV / FCF	18.2x	33.7x	61.1x	25.5x	18.1x	14.6x	14.2x	14x
FCF Yield	5.5%	2.97%	1.64%	3.92%	5.54%	6.86%	7.03%	7.17%
Dividend per Share ²	0.62	1.88	-	2.66	2.74	3.12	3.459	3.663
Rate of return	0.67%	1.82%	-	2.41%	2.92%	2.63%	2.77%	2.93%
EPS ²	2.14	4.96	4.85	5.72	8.04	9.55	10.58	11.95
Distribution rate	29%	37.9%	-	46.5%	34.1%	32.7%	32.7%	30.7%
Net sales ¹	7,447	8,230	8,842	10,475	10,390	10,815	11,038	11,404
EBITDA ¹	853	1,077	961	1,298	1,394	1,521	1,602	1,723
EBIT ¹	482	683	598	920	1,007	1,114	1,179	1,282
Net income ¹	186.9	435	423	488	646	735	787.6	856.6
Net Debt ¹	1,214	1,052	1,172	1,364	1,379	1,566	1,506	1,384
Reference price ²	92.10	103.41	76.58	110.19	93.79	124.98	124.98	124.98
Nbr of stocks (in thousands)	87,338	87,478	86,837	82,643	77,712	74,705	74,705	-
Announcement Date	26/01/21	28/01/22	27/01/23	26/01/24	31/01/25	30/01/26	-	-

¹USD in Million²USD

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.($)
AUTOLIV, INC.	13.09x	1.01x	7.2x	2.49%	9.34B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.03x	1.45x	12.17x	1.44%	43.84B
DENSO CORPORATION	13.51x	0.79x	6.04x	2.9%	39.34B
WEICHAI POWER CO., LTD.	19.02x	0.83x	6.47x	2.95%	33.35B
HYUNDAI MOBIS CO.,LTD	9.91x	0.61x	8.16x	1.52%	26.51B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.05x	3.2x	11.16x	3.88%	22.2B
MAGNA INTERNATIONAL INC.	13.74x	0.56x	6.05x	2.82%	19.24B
APTIV PLC	14.02x	1.07x	6.67x	-.--%	18.13B
NINGBO TUOPU GROUP CO.,LTD.	40.79x	4.18x	24.37x	0.68%	18.11B
CONTINENTAL AG	-49.71x	1.01x	7.66x	3.49%	17.53B
Average	11.34x	1.47x	9.60x	2.22%	24.76B
Weighted average by Cap.	13.34x	1.38x	9.42x	2.23%