|
Market Closed -
Nasdaq Stockholm
17:00:00 10/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 63.15 SEK | -0.79% |
|
-1.17% | -3.81% |
| 08-25 | Reshuffles the small-cap portfolio, buys Note and Nordrest | FW |
| 08-17 | Diös signs two new lease agreements in Luleå | FW |
Company Valuation: Diös AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,792 | 10,671 | 12,248 | 11,201 | 9,308 | 8,773 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -5.75% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,907 | 25,879 | 25,821 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -1.8% | -0.11% | -0.23% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 9.3x | 9.66x | 9.48x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.71x | 0.68x | 0.65x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.5x | -2.59x | 5.12x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.31x | 3.25x | 3.17x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.77x | 9.58x | 9.33x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.9x | 14.6x | 14.2x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.5x | 14.7x | 14.3x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 103x | 32.2x | 30.2x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 0.97% | 3.1% | 3.32% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | - | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | - | 3.93% | 4.14% | 4.4% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.844 | 6.589 | 6.711 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | - | 36.5% | 40% | 41.7% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,653 | 2,701 | 2,768 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,736 | 1,771 | 1,821 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,793 | 1,759 | 1,809 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 964.2 | 969 | 1,001 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,135 | 17,107 | 17,048 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 63.65 | 63.65 | 63.65 |
| Nbr of stocks (in thousands) | 141,344 | 141,431 | 141,431 | 141,431 | 141,785 | 138,916 | - | - |
| Announcement Date | 11/02/22 | 14/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.3x | 9.79x | 14.96x | 3.93% | 921M | |
| 15.35x | 4.89x | 13.14x | 3.3% | 43.71B | |
| 18.19x | 3.99x | 16.05x | 1.35% | 28.84B | |
| 8.21x | 1.5x | 7.93x | 4.36% | 27.33B | |
| 5.51x | 0.67x | 1.4x | 9.07% | 26.52B | |
| 14.34x | 3.09x | 14.81x | 2.51% | 26.38B | |
| 10.67x | 2.16x | 9.19x | 3.93% | 21.47B | |
| 7.9x | 0.88x | 3.19x | 2.83% | 20.22B | |
| 13.51x | 6.49x | 17.07x | 1.61% | 19.89B | |
| 16.86x | 9.52x | 17.92x | 4.86% | 18.24B | |
| Average | 11.99x | 4.30x | 11.57x | 3.77% | 23.35B | |
| Weighted average by Cap. | 12.50x | 3.62x | 11.24x | 3.75% |
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
- DIOS Stock
- Valuation Diös AB
Select your edition
All financial news and data tailored to specific country editions
