Valuation Assa Abloy AB

Equities

Real-time Estimate Cboe Europe Other stock markets 02:35:53 05/12/2025 pm IST			5-day change	1st Jan Change
360.30 ^SEK	+0.28%		+0.53%	+10.31%

12:56pm	Assa Abloy Buys US-based Security Locking Systems Maker Sargent and Greenleaf	MT
12:53pm	Assa Abloy acquires Sargent & Greenleaf in U.S.	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,24,932	3,06,796	2,48,481	3,22,458	3,63,002	3,99,102	-	-
Change	-	36.4%	-19.01%	29.77%	12.57%	9.94%	-	-
Enterprise Value (EV) ¹	2,54,687	3,33,867	2,80,213	3,86,567	4,33,255	4,61,512	4,52,117	4,41,722
Change	-	31.09%	-16.07%	37.95%	12.08%	6.52%	-2.04%	-2.3%
P/E ratio	24.5x	28.2x	18.7x	23.7x	23.2x	27x	22.2x	20.2x
PBR	3.82x	4.41x	2.89x	3.52x	3.39x	3.6x	3.28x	2.99x
PEG	-	1.5x	0.8x	9.46x	1.6x	-4.92x	1x	2.03x
Capitalization / Revenue	2.57x	3.23x	2.06x	2.29x	2.42x	2.59x	2.49x	2.34x
EV / Revenue	2.91x	3.51x	2.32x	2.75x	2.89x	3x	2.82x	2.59x
EV / EBITDA	16.2x	18.5x	12.4x	14.1x	14.5x	15.2x	13.8x	12.5x
EV / EBIT	21.4x	23.5x	15.1x	17.4x	17.8x	18.6x	16.9x	15.4x
EV / FCF	21.3x	30.8x	22.7x	20.5x	22.4x	26.5x	23.1x	21.1x
FCF Yield	4.71%	3.24%	4.41%	4.88%	4.46%	3.78%	4.33%	4.75%
Dividend per Share ²	3.9	4.2	4.8	5.4	5.9	6.123	6.868	7.631
Rate of return	1.93%	1.52%	2.15%	1.86%	1.81%	1.7%	1.91%	2.12%
EPS ²	8.26	9.81	11.97	12.27	14.08	13.31	16.15	17.75
Distribution rate	47.2%	42.8%	40.1%	44%	41.9%	46%	42.5%	43%
Net sales ¹	87,649	95,007	1,20,793	1,40,716	1,50,162	1,53,867	1,60,115	1,70,373
EBITDA ¹	15,692	18,023	22,620	27,358	29,940	30,351	32,729	35,241
EBIT ¹	11,916	14,181	18,532	22,185	24,296	24,749	26,696	28,659
Net income ¹	9,171	10,901	13,291	13,633	15,639	14,798	17,970	19,820
Net Debt ¹	29,755	27,071	31,732	64,109	70,253	62,410	53,015	42,620
Reference price ²	202.50	276.20	223.70	290.30	326.80	359.30	359.30	359.30
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	05/02/21	04/02/22	03/02/23	07/02/24	05/02/25	-	-	-

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	27x	3x	15.21x	1.7%	4.24TCr
SAINT-GOBAIN	13.49x	1.11x	7.07x	2.75%	4.86TCr
MASCO CORPORATION	16.65x	2.07x	11.1x	1.91%	1.34TCr
CARLISLE COMPANIES INCORPORATED	18.88x	3.07x	12.66x	1.3%	1.35TCr
BUILDERS FIRSTSOURCE, INC.	25.25x	1.07x	9.95x	-.--%	1.23TCr
ARMSTRONG WORLD INDUSTRIES, INC.	25.7x	5.07x	14.79x	0.68%	797.78Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	39.71x	4.77x	18.34x	0.8%	785.21Cr
AGC INC.	19.1x	0.82x	5.34x	3.98%	723.28Cr
SIMPSON MANUFACTURING CO., INC.	20.81x	3.02x	13.24x	0.66%	700.83Cr
Average	22.95x	2.67x	11.97x	1.53%	1.78TCr
Weighted average by Cap.	21.15x	2.30x	11.38x	1.84%