Valuation Assa Abloy AB

Equities

Real-time Estimate Cboe Europe Other stock markets 08:16:55 2026-04-10 am EDT			5-day change	1st Jan Change
369.10 ^SEK	+1.57%		+6.99%	+2.73%

Apr. 09	Stockholm stocks retreat on Thursday, OMXS30 index down 0.5 percent	FW
Apr. 09	ASSA ABLOY AB (OM:ASSA B) acquired FLEXIDOOR - Portões Seccionados e Automatismos, S.A.	CI

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	403,656	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	1.25%	-	-
Enterprise Value (EV) ¹	333,867	280,213	386,567	433,255	398,658	460,744	453,808	445,358
Change	-	-16.07%	37.95%	12.08%	-7.99%	15.57%	-1.51%	-1.86%
P/E ratio	28.2x	18.7x	23.7x	23.2x	27.1x	23.4x	21x	19.4x
PBR	4.41x	2.89x	3.52x	3.39x	-	3.62x	3.28x	2.97x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.3x	1.9x	2.32x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.6x	2.42x	2.29x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	2.62x	2.96x	2.72x	2.52x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	13x	14.4x	13.1x	12.1x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	16.2x	17.7x	16.1x	14.8x
EV / FCF	30.8x	22.7x	20.5x	22.4x	-	24.8x	22.6x	20.4x
FCF Yield	3.24%	4.41%	4.88%	4.46%	-	4.03%	4.43%	4.9%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.801	7.526	8.223
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	1.87%	2.07%	2.26%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.55	17.27	18.71
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	43.7%	43.6%	43.9%
Net sales ¹	95,007	120,793	140,716	150,162	152,409	155,438	166,922	176,540
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	31,991	34,652	36,942
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,007	28,260	30,126
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,195	19,164	20,836
Net Debt ¹	27,071	31,732	64,109	70,253	-	57,088	50,152	41,702
Reference price ²	276.20	223.70	290.30	326.80	358.90	363.40	363.40	363.40
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	2/4/22	2/3/23	2/7/24	2/5/25	2/5/26	-	-	-

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.($)
ASSA ABLOY AB	23.37x	2.96x	14.4x	1.87%	43.28B
SAINT-GOBAIN	12.27x	0.99x	6.37x	3.16%	42.94B
QXO, INC.	-78.44x	1.52x	16.46x	0.33%	15.31B
CARLISLE COMPANIES INCORPORATED	19.04x	3.24x	13.18x	1.31%	14.29B
MASCO CORPORATION	15.22x	1.98x	10.45x	2.02%	12.91B
BUILDERS FIRSTSOURCE, INC.	23.05x	0.88x	9.19x	-.--%	9.16B
AGC INC.	14.82x	0.76x	4.73x	3.58%	7.84B
ZURN ELKAY WATER SOLUTIONS CORPORATION	34.77x	4.52x	16.97x	0.92%	8.06B
ARMSTRONG WORLD INDUSTRIES, INC.	21.41x	4.32x	12.46x	0.77%	7.47B
SIMPSON MANUFACTURING CO., INC.	20.01x	2.9x	11.94x	0.66%	7.36B
Average	10.55x	2.41x	11.62x	1.46%	16.86B
Weighted average by Cap.	10.20x	2.19x	11.33x	1.85%