Valuation Dometic Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 30/06/2026 BST			5-day change	1st Jan Change
24.90 ^SEK	+1.14%		-9.72%	-46.86%

05:37am	DNB Carnegie cuts Dometic price target to 45 kronor (46), reiterates buy	FW
06-29	SB1 Markets cuts Dometic price target to 25 kronor (30), reiterates Neutral - BN	FW

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	7,956	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-46.86%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,684	17,824	16,993
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-24.81%	-4.6%	-4.67%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	10.8x	7.34x	6.19x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.36x	0.35x	0.34x
PEG	-	-	-0.9x	0x	-0x	0.1x	0.2x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.39x	0.38x	0.36x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.93x	0.84x	0.77x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.3x	5.41x	4.86x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.9x	8.57x	7.4x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.9x	9.81x	8.8x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.77%	10.2%	11.4%
Dividend per Share ²	2.45	1.3	1.9	1.3	-	1.1	1.45	1.683
Rate of return	2.06%	1.93%	2.11%	2.5%	-	4.42%	5.82%	6.76%
EPS ²	5.58	5.58	4.17	-7.21	1.34	2.31	3.393	4.022
Distribution rate	43.9%	23.3%	45.6%	-18%	-	47.6%	42.7%	41.9%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,169	21,205	22,012
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,968	3,294	3,495
EBIT ¹	2,979	3,321	2,849	77	1,708	1,721	2,079	2,296
Net income ¹	1,726	1,784	1,332	-2,303	428	738.9	1,084	1,285
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,728	9,869	9,037
Reference price ²	118.95	67.28	90.12	52.00	46.86	24.90	24.90	24.90
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

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.($)
DOMETIC GROUP AB	10.66x	0.92x	6.27x	4.47%	809M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	28.83x	1.88x	15.47x	1.09%	55.76B
WEICHAI POWER CO., LTD.	17.63x	0.7x	5.17x	3.3%	34.24B
DENSO CORPORATION	11.83x	0.63x	5.23x	3.83%	31.39B
HYUNDAI MOBIS CO.,LTD	10.61x	0.65x	8.57x	1.39%	29.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.1x	2.35x	8.27x	4.47%	19.33B
MAGNA INTERNATIONAL INC.	10.66x	0.5x	4.9x	3.06%	17.64B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	39.18x	1.36x	15.01x	0.56%	16.82B
CONTINENTAL AG	11.79x	1.03x	5.96x	4.37%	16.17B
BORGWARNER INC.	13.13x	1.03x	6.83x	1.02%	13.52B
Average	16.74x	1.10x	8.17x	2.76%	23.47B
Weighted average by Cap.	18.61x	1.17x	9.14x	2.44%