|
Real-time Estimate
Tradegate
14:27:58 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 13.28 EUR | +0.80% |
|
-0.90% | -2.77% |
| 08-19 | Latour posts record order backlog, plans to invest in industrial operations | FW |
| 08-11 | Swedbank adds Hoist and Atlas Copco as new sector favorites | FW |
Company Valuation: Securitas AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 45,445 | 49,821 | 56,478 | 78,432 | 84,333 | 83,703 | - | - |
| Change | - | 9.63% | 13.36% | 38.87% | 7.52% | -0.75% | - | - |
| Enterprise Value (EV) 1 | 59,996 | 90,355 | 94,008 | 116,355 | 115,634 | 112,457 | 109,162 | 105,556 |
| Change | - | 50.6% | 4.04% | 23.77% | -0.62% | -2.75% | -2.93% | -3.3% |
| P/E | 14.5x | 9.45x | 44x | 15.2x | 16.5x | 12x | 11x | 10.2x |
| PBR | 2.19x | 1.37x | 1.54x | 1.84x | 2.16x | 1.91x | 1.74x | 1.64x |
| PEG | - | 1.33x | -0.6x | 0x | -18.58x | 0.3x | 1.21x | 1.33x |
| Capitalization / Revenue | 0.42x | 0.37x | 0.36x | 0.48x | 0.54x | 0.55x | 0.53x | 0.51x |
| EV / Revenue | 0.56x | 0.68x | 0.6x | 0.72x | 0.75x | 0.74x | 0.69x | 0.65x |
| EV / EBITDA | 7.15x | 8.41x | 7.13x | 8.15x | 7.69x | 7.43x | 6.81x | 6.28x |
| EV / EBIT | 10.5x | 11.9x | 9.77x | 11x | 10.6x | 10.1x | 9.19x | 8.39x |
| EV / FCF | 15x | 26.4x | 19x | 22.9x | 16.9x | 17.2x | 15x | 13.3x |
| FCF Yield | 6.67% | 3.79% | 5.25% | 4.36% | 5.91% | 5.82% | 6.66% | 7.52% |
| Dividend per Share 2 | 4.4 | 3.45 | 3.8 | 4.5 | 5.3 | 6.009 | 6.521 | 6.942 |
| Rate of return | 3.53% | 3.97% | 3.85% | 3.29% | 3.6% | 4.11% | 4.46% | 4.75% |
| EPS 2 | 8.59 | 9.2 | 2.24 | 9.01 | 8.93 | 12.2 | 13.31 | 14.33 |
| Distribution rate | 51.2% | 37.5% | 170% | 49.9% | 59.4% | 49.3% | 49% | 48.5% |
| Net sales 1 | 107,700 | 133,237 | 157,249 | 161,921 | 155,113 | 151,555 | 157,306 | 163,221 |
| EBITDA 1 | 8,392 | 10,739 | 13,183 | 14,284 | 15,044 | 15,136 | 16,039 | 16,809 |
| EBIT 1 | 5,688 | 7,619 | 9,627 | 10,561 | 10,930 | 11,100 | 11,874 | 12,581 |
| Net income 1 | 3,133 | 4,310 | 1,285 | 5,160 | 5,115 | 7,006 | 7,639 | 8,232 |
| Net Debt 1 | 14,551 | 40,534 | 37,530 | 37,923 | 31,301 | 28,753 | 25,459 | 21,853 |
| Reference price 2 | 124.65 | 86.96 | 98.58 | 136.90 | 147.20 | 146.10 | 146.10 | 146.10 |
| Nbr of stocks (in thousands) | 364,584 | 572,918 | 572,918 | 572,918 | 572,918 | 572,918 | - | - |
| Announcement Date | 2/8/22 A | 2/7/23 A | 2/7/24 A | 2/6/25 A | 2/4/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.82x | 1.66x | 8.76x | 1.85% | 16.07B | |
| 81.01x | 3.53x | 7.8x | 2.27% | 11.13B | |
| 11.98x | 0.74x | 7.43x | 4.11% | 8.83B | |
| 62.31x | - | - | - | 4.27B | |
| 24.53x | 1.83x | 9.91x | - | 4.1B | |
| 14.05x | 1.46x | 6.18x | 3.2% | 3.66B | |
| 11.22x | 0.58x | 5.03x | 6.2% | 1.76B | |
| Average | 32.41x | 1.63x | 7.52x | 3.53% | 7.12B | |
| Weighted average by Cap. | 36.05x | 1.90x | 8.02x | 2.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SECU B Stock
- S7MB Stock
- Valuation Securitas AB
Select your edition
All financial news and data tailored to specific country editions
