Valuation Dometic Group AB Deutsche Boerse AG
Stocks
D00
SE0007691613
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.022 EUR | -5.51% |
|
-8.01% | -52.98% |
| 07-10 | Strong booking outlook for camping, above the 2025 record level | FW |
| 07-09 | Dometic expected to report adjusted ebita of 800 million kronor, Modular | FW |
Company Valuation: Dometic Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,005 | 21,496 | 28,793 | 16,614 | 14,972 | 7,342 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -50.96% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 18,798 | 18,003 | 17,251 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -24.35% | -4.23% | -4.18% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 12x | 6.94x | 5.84x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.32x | 0.31x | 0.31x |
| PEG | - | - | -0.9x | 0x | -0x | 0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.36x | 0.35x | 0.33x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.93x | 0.85x | 0.79x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.58x | 5.52x | 4.99x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11.7x | 8.87x | 7.69x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 13.5x | 9.48x | 9.21x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.43% | 10.6% | 10.9% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 1.03 | 1.317 | 1.525 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 4.57% | 5.84% | 6.77% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.873 | 3.25 | 3.858 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 55% | 40.5% | 39.5% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,122 | 21,185 | 21,956 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,856 | 3,264 | 3,459 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,600 | 2,029 | 2,242 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 599 | 1,038 | 1,232 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 11,456 | 10,661 | 9,909 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 22.54 | 22.54 | 22.54 |
| Nbr of stocks (in thousands) | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | 319,500 | - | - |
| Announcement Date | 27/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.25x | 1.5x | 11.6x | 1.69% | 47.36B | |
| 17.7x | 0.74x | 5.45x | 3.29% | 35.89B | |
| 12.07x | 0.64x | 5.37x | 3.77% | 32.27B | |
| 9.86x | 0.6x | 7.81x | 1.49% | 27.92B | |
| 12.8x | 2.32x | 8.14x | 4.56% | 18.88B | |
| 10.65x | 0.5x | 4.9x | 3.07% | 17.58B | |
| 12x | 1.05x | 5.98x | 4.18% | 16.42B | |
| 27.23x | 1.09x | 11.34x | 0.59% | 15.58B | |
| 29.39x | 2.72x | 16.18x | 1.04% | 13.95B | |
| Average | 17.11x | 1.24x | 8.53x | 2.63% | 25.09B | |
| Weighted average by Cap. | 16.89x | 1.15x | 8.31x | 2.63% |
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
- DOM Stock
- D00 Stock
- Valuation Dometic Group AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
