Valuation Assa Abloy AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 12:42:48 14/07/2026 pm IST			5-day change	1st Jan Change
328.10 ^SEK	-0.91%		-2.85%	-7.75%

13/07	Zonebourse earnings calendar: week of July 13 to 17, 2026
08/07	Goldman Sachs raises price target for Assa Abloy to 387 kronor (377), reiterates neutral - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,06,796	2,48,481	3,22,458	3,63,002	3,98,658	3,67,778	-	-
Change	-	-19.01%	29.77%	12.57%	9.82%	-7.75%	-	-
Enterprise Value (EV) ¹	3,33,867	2,80,213	3,86,567	4,33,255	4,62,935	4,24,291	4,17,733	4,09,832
Change	-	-16.07%	37.95%	12.08%	6.85%	-8.35%	-1.55%	-1.89%
P/E	28.2x	18.7x	23.7x	23.2x	27.1x	21.5x	19.1x	17.5x
PBR	4.41x	2.89x	3.52x	3.39x	3.92x	3.26x	2.95x	2.66x
PEG	-	0.8x	9.46x	1.6x	-4.49x	1.3x	1.5x	1.85x
Capitalization / Revenue	3.23x	2.06x	2.29x	2.42x	2.62x	2.35x	2.2x	2.08x
EV / Revenue	3.51x	2.32x	2.75x	2.89x	3.04x	2.71x	2.5x	2.32x
EV / EBITDA	18.5x	12.4x	14.1x	14.5x	15.1x	13.4x	12.1x	11.2x
EV / EBIT	23.5x	15.1x	17.4x	17.8x	18.8x	16.3x	14.7x	13.4x
EV / FCF	30.8x	22.7x	20.5x	22.4x	24.6x	22.6x	20.4x	18.1x
FCF Yield	3.24%	4.41%	4.88%	4.46%	4.06%	4.42%	4.9%	5.52%
Dividend per Share ²	4.2	4.8	5.4	5.9	6.4	6.793	7.533	8.248
Rate of return	1.52%	2.15%	1.86%	1.81%	1.78%	2.05%	2.28%	2.49%
EPS ²	9.81	11.97	12.27	14.08	13.23	15.39	17.31	18.95
Distribution rate	42.8%	40.1%	44%	41.9%	48.4%	44.1%	43.5%	43.5%
Net sales ¹	95,007	1,20,793	1,40,716	1,50,162	1,52,409	1,56,492	1,66,997	1,76,966
EBITDA ¹	18,023	22,620	27,358	29,940	30,745	31,767	34,556	36,619
EBIT ¹	14,181	18,532	22,185	24,296	24,664	26,022	28,448	30,614
Net income ¹	10,901	13,291	13,633	15,639	14,701	17,120	19,184	21,018
Net Debt ¹	27,071	31,732	64,109	70,253	64,277	56,513	49,954	42,054
Reference price ²	276.20	223.70	290.30	326.80	358.90	331.10	331.10	331.10
Nbr of stocks (in thousands)	11,10,776	11,10,776	11,10,776	11,10,776	11,10,776	11,10,776	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSA ABLOY AB	21.51x	2.71x	13.36x	2.05%	3.8TCr
SAINT-GOBAIN	12.5x	0.98x	6.38x	3.14%	4.16TCr
MASCO CORPORATION	18.13x	2.27x	11.98x	1.66%	1.51TCr
CARLISLE COMPANIES INCORPORATED	17.82x	3.03x	12.36x	1.38%	1.35TCr
QXO, INC.	-26.29x	1.25x	13.6x	-.--%	1.01TCr
AGC INC.	15.42x	0.81x	5.26x	3.31%	829.44Cr
TOTO LTD.	26.86x	1.55x	12.32x	1.53%	798.98Cr
BUILDERS FIRSTSOURCE, INC.	34.07x	0.82x	9.93x	-.--%	790.67Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	31.95x	4.32x	15.99x	0.97%	783.13Cr
SIMPSON MANUFACTURING CO., INC.	20.47x	3.01x	12.5x	0.64%	763.53Cr
Average	17.24x	2.08x	11.37x	1.47%	1.58TCr
Weighted average by Cap.	16.50x	1.99x	10.76x	1.93%