Valuation Clas Ohlson AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 25/09/2026 +03			5-day change	1st Jan Change
429.20 ^SEK	-0.05%		+3.37%	+41.46%

09-24	Stockholm stock exchange and H&M fell, OMXS30 index down 1.4 percent	FW
09-24	H&M falls on Stockholm exchange, OMXS30 index down 0.7 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,102	4,897	8,490	17,399	25,324	27,282	-	-
Change	-	-31.04%	73.35%	104.94%	45.55%	7.73%	-	-
Enterprise Value (EV) ¹	8,435	6,631	10,158	18,089	25,387	27,223	26,681	25,680
Change	-	-21.38%	53.18%	78.08%	40.34%	7.23%	-1.99%	-3.75%
P/E	13.6x	27.1x	16.7x	19.8x	21.8x	19x	17.8x	16.7x
PBR	3.2x	3.41x	4.59x	7.25x	8.03x	7.31x	6.05x	5.12x
PEG	-	-0.4x	0x	0.3x	0.7x	0.8x	2.45x	2.58x
Capitalization / Revenue	0.81x	0.54x	0.83x	1.5x	2.02x	1.93x	1.82x	1.73x
EV / Revenue	0.96x	0.73x	0.99x	1.56x	2.03x	1.92x	1.78x	1.63x
EV / EBITDA	5.73x	6.15x	6.31x	9.43x	11.3x	11.4x	9.44x	8.68x
EV / EBIT	11.7x	21.7x	14.2x	15.4x	16.6x	14.5x	13.3x	12.2x
EV / FCF	10.2x	-	-	16.2x	20x	21.8x	16.2x	15x
FCF Yield	9.82%	-	-	6.16%	5%	4.59%	6.17%	6.69%
Dividend per Share ²	6.75	1.5	4.25	7	14	12.19	13.01	16.38
Rate of return	6.02%	1.94%	3.17%	2.55%	3.51%	2.84%	3.03%	3.82%
EPS ²	8.25	2.85	8.03	13.82	18.29	22.53	24.17	25.73
Distribution rate	81.8%	52.6%	52.9%	50.7%	76.5%	54.1%	53.8%	63.6%
Net sales ¹	8,784	9,024	10,232	11,627	12,514	14,160	15,009	15,755
EBITDA ¹	1,473	1,078	1,609	1,919	2,247	2,378	2,825	2,957
EBIT ¹	719.4	305	717	1,171	1,527	1,873	2,008	2,112
Net income ¹	522.5	181	509	882.2	1,169	1,443	1,558	1,643
Net Debt ¹	1,333	1,734	1,668	690.6	63.4	-58.85	-600.6	-1,602
Reference price ²	112.10	77.30	134.00	274.20	398.40	429.20	429.20	429.20
Nbr of stocks (in thousands)	63,351	63,357	63,357	63,453	63,564	63,564	-	-
Announcement Date	6/8/22 A	6/8/23 A	6/5/24 A	6/12/25 A	6/3/26 A	-	-	-

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.($)
CLAS OHLSON AB	19.05x	1.92x	11.45x	2.84%	2.75B
THE HOME DEPOT, INC.	20.17x	2.02x	13.51x	3.22%	293B
LOWE'S COMPANIES, INC.	15.92x	1.53x	10.91x	2.6%	106B
KINGFISHER PLC	12.83x	0.56x	5.28x	3.79%	7.16B
MR D.I.Y. GROUP (M)	18.61x	2.29x	8.97x	6.22%	3B
HOME PRODUCT CENTER	13.36x	1.45x	8.23x	6.14%	2.39B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.94x	-	-	-	2.13B
HORNBACH HOLDING AG & CO. KGAA	8.97x	0.39x	4.96x	3.01%	1.51B
DCM HOLDINGS CO., LTD.	12.72x	-	-	3.17%	1.4B
Average	15.06x	1.45x	9.04x	3.87%	46.56B
Weighted average by Cap.	18.81x	1.86x	12.59x	3.11%