|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66.65 SEK | +1.68% |
|
+1.84% | +1.37% |
| 03/07 | Diös Fastigheter Acquires, Divests Swedish Properties to Optimize Portfolio | MT |
| 02/07 | Diös Buys in Östersund and Sells in Sundsvall | FW |
Company Valuation: Diös AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,792 | 10,671 | 12,248 | 11,201 | 9,308 | 9,106 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -2.17% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 26,241 | 26,213 | 26,154 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -0.54% | -0.11% | -0.22% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 9.58x | 9.95x | 9.77x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.7x | 0.66x | 0.63x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.5x | -2.67x | 5.28x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.43x | 3.37x | 3.29x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.89x | 9.71x | 9.45x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 15.1x | 14.8x | 14.4x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.6x | 14.9x | 14.5x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 105x | 32.6x | 30.6x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 0.96% | 3.06% | 3.27% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | - | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | - | 3.81% | 4.02% | 4.27% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.844 | 6.589 | 6.711 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | - | 36.5% | 40% | 41.7% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,653 | 2,701 | 2,768 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,736 | 1,771 | 1,821 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,793 | 1,759 | 1,809 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 964.2 | 969 | 1,001 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,135 | 17,107 | 17,048 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 65.55 | 65.55 | 65.55 |
| Nbr of stocks (in thousands) | 141,344 | 141,431 | 141,431 | 141,431 | 141,785 | 138,916 | - | - |
| Announcement Date | 11/2/22 | 14/2/23 | 16/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.49x | 9.89x | 15.09x | 3.81% | 935M | |
| 14.67x | 4.69x | 12.59x | 3.45% | 41.77B | |
| 21.37x | 4.33x | 17.75x | 1.17% | 31.57B | |
| 5.96x | 0.7x | 1.45x | 8.38% | 28.73B | |
| 8.16x | 1.43x | 7.19x | 4.37% | 29.38B | |
| 14.29x | 3.1x | 14.88x | 2.46% | 25.55B | |
| 15.65x | 1x | 6.59x | 2.38% | 21.73B | |
| 15.47x | 6.9x | 18.52x | 1.38% | 21.85B | |
| 8.59x | 2.18x | 6.97x | 4.11% | 19.88B | |
| 7.69x | 1.7x | 5.49x | 2.89% | 17.25B | |
| Average | 12.14x | 3.59x | 10.65x | 3.44% | 23.87B | |
| Weighted average by Cap. | 12.80x | 3.05x | 10.54x | 3.48% |
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
- DIOS Stock
- Valuation Diös AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
