|
Market Closed -
Nasdaq Stockholm
17:00:00 24/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 103.50 SEK | -0.48% |
|
-0.48% | -2.36% |
| 08-19 | Stockholm stock exchange closed flat, Bico and Ambea lead earnings winners | FW |
| 08-19 | Mixed trading on the Stockholm Stock Exchange, OMXS30 index slips 0.2% | FW |
Company Valuation: SinterCast AB
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 | 728.9 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | -2.36% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 703.9 | 687.9 | 673.9 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -5.05% | -2.27% | -2.04% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 25.2x | 17.6x | 14.3x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 8.63x | 7.75x | 7.34x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 1.4x | 0.4x | 0.6x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.39x | 5.44x | 4.8x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 6.17x | 5.13x | 4.43x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 17.6x | 12.1x | 10.1x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 19x | 13.2x | 10.5x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 16.4x | 13.8x | 11x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 6.11% | 7.27% | 9.05% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 4.52 | 6.47 | 7.94 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.37% | 6.25% | 7.67% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.11 | 5.88 | 7.22 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 114 | 134 | 152 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 40 | 57 | 67 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 37 | 52 | 64 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 29 | 42 | 51 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -25 | -41 | -55 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 103.50 | 103.50 | 103.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.3x | 6.21x | 17.69x | 4.35% | 73.91M | |
| 18.34x | 2.01x | 11.03x | 1.59% | 72.23B | |
| 53.35x | 9.57x | 48.01x | 1.28% | 14.52B | |
| 26.96x | 2.58x | 15.82x | -.--% | 10.26B | |
| 13.36x | 1.53x | 8.38x | 1.25% | 4.76B | |
| 68.33x | - | - | 0.84% | 4.48B | |
| 15.92x | 2.14x | 10.56x | 0.49% | 3.67B | |
| 35.08x | - | - | - | 2.82B | |
| 21.61x | - | - | 2.13% | 2.8B | |
| 13.12x | 0.25x | 3.26x | 1.87% | 1.72B | |
| Average | 29.14x | 3.47x | 16.39x | 1.53% | 11.73B | |
| Weighted average by Cap. | 25.47x | 3.05x | 16.24x | 1.35% |
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
- SINT Stock
- Valuation SinterCast AB
Select your edition
All financial news and data tailored to specific country editions
