Valuation Loomis AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 13/02/2026 GMT			5-day change	1st Jan Change
423.80 ^SEK	-0.05%		+1.19%	+8.56%

02-10	DNB Carnegie Raises Loomis Target Price to 450 Kronor (427), Reiterates Hold	FW
02-05	Stockholm Stock Exchange Drops on Thursday, Volvo Cars Plummets	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,016	17,862	20,683	19,019	23,038	28,362	28,362	-
Change	-	4.97%	15.79%	-8.05%	21.14%	23.11%	0%	-
Enterprise Value (EV) ¹	23,635	24,869	28,167	28,872	33,683	39,361	39,138	37,103
Change	-	5.22%	13.26%	2.5%	16.67%	16.85%	-0.57%	-5.2%
P/E ratio	23.8x	16.3x	13x	12.8x	14.3x	16.8x	12.9x	11.7x
PBR	1.94x	1.78x	1.65x	1.51x	1.69x	2x	2.21x	1.82x
PEG	-	0.3x	0.3x	-2.92x	1.2x	-16.42x	0.5x	1.1x
Capitalization / Revenue	0.9x	0.91x	0.82x	0.66x	0.76x	0.86x	0.93x	0.9x
EV / Revenue	1.26x	1.26x	1.11x	1.01x	1.11x	1.3x	1.29x	1.18x
EV / EBITDA	6.48x	6.44x	5.65x	5.02x	5.12x	5.88x	5.73x	5.18x
EV / EBIT	14.2x	13.6x	11x	10x	9.79x	11.3x	10.3x	9.14x
EV / FCF	11.8x	15.5x	12.7x	9.25x	8.25x	15.9x	12.4x	11.2x
FCF Yield	8.49%	6.44%	7.88%	10.8%	12.1%	6.29%	8.05%	8.93%
Dividend per Share ²	6	6	8.5	12	12.5	15	15.67	17
Rate of return	2.65%	2.49%	2.97%	4.48%	3.72%	3.54%	3.7%	4.01%
EPS ²	9.52	14.73	21.92	20.96	23.45	23.21	32.9	36.3
Distribution rate	63%	40.7%	38.8%	57.3%	53.3%	57.1%	47.6%	46.8%
Net sales ¹	18,813	19,723	25,315	28,707	30,442	30,427	30,380	31,515
EBITDA ¹	3,645	3,862	4,983	5,746	6,584	6,783	6,832	7,159
EBIT ¹	1,667	1,835	2,555	2,888	3,440	3,597	3,800	4,061
Net income ¹	716	1,104	1,602	1,495	1,641	1,582	2,201	2,428
Net Debt ¹	6,619	7,007	7,484	9,853	10,645	10,999	10,776	8,742
Reference price ²	226.20	240.70	286.00	267.60	336.40	423.80	423.80	423.80
Nbr of stocks (in thousands)	75,226	74,208	72,318	71,071	68,485	66,922	66,922	-
Announcement Date	03/02/21	03/02/22	02/02/23	31/01/24	05/02/25	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.($)
LOOMIS AB	16.14x	1.3x	5.88x	3.54%	3.17B
SECOM CO., LTD.	22.89x	1.65x	9.12x	1.73%	16.07B
VERISURE PLC	-49.46x	4.2x	9.14x	-	12.74B
SECURITAS AB	17.33x	0.8x	8.21x	3.03%	10.07B
ADITYA INFOTECH LIMITED	66.76x	-	-	-	2.05B
THE GEO GROUP, INC.	7.45x	1.35x	7.6x	-	1.94B
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A.	13.56x	0.58x	5.02x	5.27%	1.73B
PROSEGUR CASH, S.A.	9.5x	0.89x	4.93x	5.88%	1.13B
Average	13.02x	1.54x	7.13x	3.89%	6.11B
Weighted average by Cap.	3.04x	2.06x	8.40x	2.65%