Valuation Trelleborg AB

Stocks

Delayed Nasdaq Stockholm 17:00:00 17/08/2026 BST			5-day change	1st Jan Change
435.00 ^SEK	+0.14%		-1.05%	+10.77%

08-05	21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange	FW
08-04	Simplicity Småbolag Sverige rose 1.7 percent in July, increased its weighting in the industrials sector	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	64,461	61,984	82,199	87,992	88,518	96,661	-	-
Change	-	-3.84%	32.61%	7.05%	0.6%	9.2%	-	-
Enterprise Value (EV) ¹	72,828	83,213	79,950	94,391	95,624	104,360	103,841	102,902
Change	-	14.26%	-3.92%	18.06%	1.31%	9.14%	-0.5%	-0.9%
P/E	17.3x	12.1x	8.39x	24.1x	24.9x	23.1x	19.9x	17.9x
PBR	1.95x	1.65x	1.97x	2.12x	2.42x	2.54x	2.38x	2.23x
PEG	-	0.3x	0x	-0.4x	130.56x	1.2x	1.2x	1.6x
Capitalization / Revenue	1.9x	2.06x	2.4x	2.58x	2.58x	2.66x	2.5x	2.39x
EV / Revenue	2.15x	2.77x	2.33x	2.76x	2.79x	2.87x	2.68x	2.54x
EV / EBITDA	10.6x	12.9x	10.9x	12.5x	12.2x	12.6x	11.3x	10.6x
EV / EBIT	14.1x	16.4x	14.5x	16.8x	16.8x	16.6x	14.8x	13.7x
EV / FCF	21.4x	31.8x	22.4x	29.6x	26.5x	29.3x	21x	18.5x
FCF Yield	4.67%	3.15%	4.47%	3.38%	3.78%	3.42%	4.77%	5.4%
Dividend per Share ²	5.5	6	6.75	7.5	8	8.577	9.411	9.985
Rate of return	2.31%	2.49%	2%	1.98%	2.04%	1.97%	2.17%	2.3%
EPS ²	13.71	19.94	40.24	15.73	15.76	18.78	21.85	24.24
Distribution rate	40.1%	30.1%	16.8%	47.7%	50.8%	45.7%	43.1%	41.2%
Net sales ¹	33,864	30,095	34,286	34,170	34,329	36,340	38,727	40,434
EBITDA ¹	6,864	6,475	7,368	7,549	7,808	8,298	9,201	9,735
EBIT ¹	5,151	5,066	5,518	5,602	5,706	6,277	6,996	7,489
Net income ¹	3,716	5,260	10,075	3,736	3,596	4,192	4,805	5,253
Net Debt ¹	8,367	21,229	-2,249	6,399	7,106	7,699	7,180	6,241
Reference price ²	237.80	240.80	337.60	378.60	392.70	434.40	434.40	434.40
Nbr of stocks (in thousands)	271,072	257,409	243,479	232,413	225,409	222,516	-	-
Announcement Date	04/02/22	27/01/23	02/02/24	28/01/25	29/01/26	-	-	-

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.($)
TRELLEBORG AB	23.13x	2.87x	12.58x	1.97%	10.16B
MUELLER INDUSTRIES, INC.	15.96x	-	-	-	14.58B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	335.82x	71.39x	237.41x	0.11%	9.51B
GATES INDUSTRIAL CORPORATION LTD.	19.47x	2.27x	9.99x	-.--%	7.03B
SUZHOU KEMATEK, INC.	98.44x	32.1x	81.09x	0.23%	6.81B
SFS GROUP AG	18.71x	1.73x	10.17x	2.12%	6.31B
HIWIN TECHNOLOGIES CORPORATION	38.21x	4.48x	20.05x	0.87%	4.13B
HARMONIC DRIVE SYSTEMS INC.	100.28x	8.18x	35.34x	0.36%	3.87B
NBTM NEW MATERIALS GROUP CO., LTD.	27.05x	-	-	-	2.81B
DONGGUAN YIHEDA AUTOMATION CO., LTD	26.05x	4.44x	19.19x	1.65%	2.51B
Average	70.31x	15.93x	53.23x	0.91%	6.77B
Weighted average by Cap.	77.88x	20.16x	66.36x	0.9%