Valuation SinterCast AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:36:49 31/01/2022 GMT			5-day change	1st Jan Change
144.00 ^SEK	+9.57%		+33.33%	+38.46%

07-21	SinterCast Technology to Support North American Commercial Vehicle Engine Platform	MT
07-21	SinterCast licensee Ironcast has received a CGI order	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	998.3	808.3	723.2	756.2	746.5	753.5	-	-
Change	-	-19.03%	-10.53%	4.57%	-1.29%	0.94%	-	-
Enterprise Value (EV) ¹	970.9	794.1	710.9	733.1	741.3	722	704	690.5
Change	-	-18.21%	-10.48%	3.13%	1.11%	-2.6%	-2.49%	-1.92%
P/E	30.6x	24.4x	17.2x	22.1x	30.4x	23.4x	16.9x	14.2x
PBR	8.82x	7.22x	6.37x	7.34x	9.81x	8.01x	7.31x	7.03x
PEG	-	14.03x	0.6x	-1.2x	-1.1x	0.8x	0.4x	0.7x
Capitalization / Revenue	9.3x	6.81x	5.38x	5.58x	6.91x	6.39x	5.42x	4.86x
EV / Revenue	9.04x	6.69x	5.29x	5.41x	6.86x	6.12x	5.06x	4.46x
EV / EBITDA	27.5x	22.8x	14.5x	15.4x	20.4x	16.4x	11.5x	9.86x
EV / EBIT	30.8x	26x	16.6x	17x	22.6x	18.1x	12.6x	10.3x
EV / FCF	32.1x	32.7x	17.6x	12.7x	21.4x	13.9x	12.8x	10.8x
FCF Yield	3.11%	3.06%	5.68%	7.88%	4.67%	7.2%	7.81%	9.27%
Dividend per Share ²	5	5	5.5	6	7	5.03	6.95	8.28
Rate of return	3.55%	4.39%	5.39%	5.61%	6.6%	4.7%	6.5%	7.74%
EPS ²	4.6	4.68	5.94	4.85	3.49	4.57	6.32	7.53
Distribution rate	109%	107%	92.6%	124%	201%	110%	110%	110%
Net sales ¹	107.4	118.7	134.4	135.6	108	118	139	155
EBITDA ¹	35.3	34.9	49.1	47.5	36.4	44	61	70
EBIT ¹	31.5	30.6	42.7	43.2	32.8	40	56	67
Net income ¹	32.9	33.1	42.1	34.3	24.6	32	45	53
Net Debt ¹	-27.4	-14.2	-12.3	-23.1	-5.2	-31.5	-49.5	-63
Reference price ²	140.80	114.00	102.00	107.00	106.00	107.00	107.00	107.00
Nbr of stocks (in thousands)	7,090	7,090	7,090	7,068	7,042	7,042	-	-
Announcement Date	08/02/22	08/02/23	28/02/24	19/02/25	17/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CUMMINS INC.	22.24x	2.45x	13.44x	1.3%	88.69B
CUMMINS INDIA LIMITED	56.5x	10.37x	51.6x	1.22%	15.79B
MODINE MANUFACTURING COMPANY	27.31x	2.61x	15.99x	-.--%	10.39B
GARRETT MOTION INC.	15.64x	1.75x	9.49x	1.07%	5.57B
ATMUS FILTRATION TECHNOLOGIES INC.	18.1x	2.41x	11.88x	0.45%	4.18B
FEILONG AUTO COMPONENTS CO., LTD.	51.78x	-	-	1.11%	3.37B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	35.09x	-	-	-	2.81B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	17.97x	-	-	2.2%	2.7B
HONG LEONG ASIA LTD.	15.53x	0.29x	4.1x	1.66%	1.92B
Average	28.91x	3.31x	17.75x	1.13%	15.05B
Weighted average by Cap.	27.05x	3.38x	18.04x	1.17%