|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 108.50 SEK | -0.46% |
|
+3.33% | +2.36% |
| 07-21 | SinterCast Technology to Support North American Commercial Vehicle Engine Platform | MT |
| 07-21 | SinterCast licensee Ironcast has received a CGI order | 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 | 764.1 | - | - |
| 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 | 732.6 | 714.6 | 701.1 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -1.17% | -2.46% | -1.89% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 23.7x | 17.2x | 14.4x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 8.13x | 7.41x | 7.13x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 0.8x | 0.4x | 0.8x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.48x | 5.5x | 4.93x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 6.21x | 5.14x | 4.52x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 16.6x | 11.7x | 10x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 18.3x | 12.8x | 10.5x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 14.1x | 13x | 11x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.1% | 7.7% | 9.13% |
| 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% | 4.64% | 6.41% | 7.63% |
| 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 | 108.50 | 108.50 | 108.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.74x | 6.21x | 16.65x | 4.64% | 78.78M | |
| 23.41x | 2.56x | 13.98x | 1.23% | 91.71B | |
| 56.73x | 10.84x | 51.52x | 1.17% | 16.12B | |
| 32.81x | 3.2x | 19.44x | -.--% | 12.84B | |
| 16.86x | 1.86x | 10.12x | 1.02% | 5.9B | |
| 18.94x | 2.53x | 12.41x | 0.43% | 4.37B | |
| 62.99x | - | - | 0.91% | 4.09B | |
| 35.81x | - | - | - | 2.85B | |
| 16.34x | - | - | 2.42% | 2.45B | |
| 14.47x | 0.27x | 3.71x | 1.79% | 1.78B | |
| Average | 30.21x | 3.92x | 18.26x | 1.51% | 14.22B | |
| Weighted average by Cap. | 28.78x | 3.56x | 18.71x | 1.1% |
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
