|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.32 SEK | -0.08% |
|
-4.93% | -48.14% |
| 06-30 | 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 |
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 | 7,777 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -48.06% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 18,505 | 17,645 | 16,814 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -25.53% | -4.64% | -4.71% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 10.5x | 7.17x | 6.05x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.35x | 0.34x | 0.33x |
| 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 | 0.37x | 0.35x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.92x | 0.83x | 0.76x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.24x | 5.36x | 4.81x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 10.8x | 8.49x | 7.32x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 12.8x | 9.71x | 8.71x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.84% | 10.3% | 11.5% |
| 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% | - | 4.52% | 5.96% | 6.92% |
| 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 | 24.34 | 24.34 | 24.34 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.54x | 0.92x | 6.24x | 4.52% | 800M | |
| 28.23x | 1.84x | 15.15x | 1.11% | 54.44B | |
| 17.82x | 0.74x | 5.5x | 3.27% | 35.94B | |
| 11.7x | 0.62x | 5.17x | 3.88% | 31B | |
| 10.44x | 0.64x | 8.42x | 1.41% | 28.41B | |
| 12.56x | 2.27x | 7.98x | 4.67% | 18.7B | |
| 10.8x | 0.5x | 4.95x | 3.02% | 17.88B | |
| 12.05x | 1.05x | 6.06x | 4.28% | 16.48B | |
| 38.36x | 1.34x | 14.71x | 0.57% | 16.37B | |
| 30.8x | 2.85x | 16.97x | 0.99% | 14.57B | |
| Average | 18.33x | 1.28x | 9.12x | 2.77% | 23.46B | |
| Weighted average by Cap. | 19.39x | 1.27x | 9.60x | 2.46% |
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
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
