ASSA ABLOY AB (publ) (ASSA B)

Basic

  • Market Cap

    SEK 299.8B

  • EV

    SEK 367.31B

  • Shares Out

    1,110.78M

  • Revenue

    SEK 136.66B

  • Employees

    56,289

Margins

  • Gross

    40.09%

  • EBITDA

    17.46%

  • Operating

    14.99%

  • Pre-Tax

    14.14%

  • Net

    9.81%

  • FCF

    13.72%

Returns (5Yr Avg)

  • ROA

    7.21%

  • ROE

    14.59%

  • ROCE

    15.25%

  • ROIC

    9.64%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 283.17

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    SEK 123.03

  • Earnings (Dil)

    SEK 12.07

  • FCF

    SEK 16.88

  • Book Value

    SEK 86.6

Growth (CAGR)

  • Rev 3Yr

    15.24%

  • Rev 5Yr

    11.03%

  • Rev 10Yr

    11.15%

  • Dil EPS 3Yr

    9.48%

  • Dil EPS 5Yr

    30.75%

  • Dil EPS 10Yr

    9.52%

  • Rev Fwd 2Yr

    12.46%

  • EBITDA Fwd 2Yr

    13.62%

  • EPS Fwd 2Yr

    10.99%

  • EPS LT Growth Est

    21%

Dividends

  • Yield

    —

  • Payout

    39.78%

  • DPS

    SEK 4.8

  • DPS Growth 3Yr

    7.63%

  • DPS Growth 5Yr

    7.78%

  • DPS Growth 10Yr

    10.94%

  • DPS Growth Fwd 2Yr

    7.36%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

84,048.0

94,029.0

87,649.0

95,007.0

120,793.0

136,661.0

Total Revenues % Chg.

10.4%

11.9%

-6.8%

8.4%

27.1%

20.4%

Cost of Goods Sold, Total

51,345.0

56,499.0

53,336.0

57,231.0

72,862.0

81,867.0

Gross Profit

32,703.0

37,530.0

34,313.0

37,776.0

47,931.0

54,794.0

Selling General & Admin Expenses, Total

17,989.0

19,554.0

19,625.0

19,302.0

23,878.0

29,259.0

R&D Expenses

2,893.0

3,566.0

3,902.0

3,936.0

4,834.0

4,834.0

Other Operating Expenses

568.0

96.0

270.0

80.0

222.0

222.0

Other Operating Expenses, Total

21,450.0

23,216.0

23,797.0

23,318.0

28,934.0

34,315.0

Operating Income

11,253.0

14,314.0

10,516.0

14,458.0

18,997.0

20,479.0

Interest Expense, Total

-772.0

-990.0

-746.0

-646.0

-937.0

-2,001.0

Interest And Investment Income

17.0

14.0

3.0

2.0

35.0

35.0

Net Interest Expenses

-755.0

-976.0

-743.0

-644.0

-902.0

-1,966.0

Income (Loss) On Equity Invest.

167.0

147.0

257.0

19.0

26.0

25.0

Currency Exchange Gains (Loss)

-44.0

-62.0

-95.0

-74.0

-21.0

-21.0

Other Non Operating Income (Expenses)

-52.0

-57.0

-41.0

-22.0

-114.0

-115.0

EBT, Excl. Unusual Items

10,569.0

13,366.0

9,894.0

13,737.0

17,986.0

18,402.0

Restructuring Charges

-142.0

-47.0

-54.0

—

—

—

Merger & Related Restructuring Charges

-107.0

-169.0

-233.0

-207.0

-506.0

-506.0

Impairment of Goodwill

-4,199.0

—

—

—

—

-2,272.0

Gain (Loss) On Sale Of Investments

—

—

1,909.0

—

—

—

Gain (Loss) On Sale Of Assets

276.0

63.0

-43.0

-175.0

—

3,657.0

Asset Writedown

-1,396.0

—

—

—

—

—

Other Unusual Items

296.0

358.0

203.0

184.0

41.0

41.0

EBT, Incl. Unusual Items

5,297.0

13,571.0

11,676.0

13,539.0

17,521.0

19,322.0

Income Tax Expense

2,542.0

3,574.0

2,504.0

2,638.0

4,225.0

5,933.0

Earnings From Continuing Operations

2,755.0

9,997.0

9,172.0

10,901.0

13,296.0

13,389.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-2.0

-4.0

-1.0

-1.0

-5.0

13.0

Net Income

2,753.0

9,993.0

9,171.0

10,900.0

13,291.0

13,402.0

Net Income to Common Incl Extra Items

2,753.0

9,993.0

9,171.0

10,900.0

13,291.0

13,402.0

Net Income to Common Excl. Extra Items

2,753.0

9,993.0

9,171.0

10,900.0

13,291.0

13,402.0

Total Shares Outstanding

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

Weighted Avg. Shares Outstanding

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

Weighted Avg. Shares Outstanding Dil

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

1,110.8

EPS

2.5

9.0

8.3

9.8

12.0

12.1

EPS Diluted

2.5

9.0

8.3

9.8

12.0

12.1

EBITDA

13,216.0

16,500.0

12,985.0

17,034.0

21,739.0

23,863.0