|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67.55 SEK | +1.35% |
|
+5.46% | +3.05% |
| 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 | 9,259 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -0.53% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 26,444 | 26,493 | 26,497 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | 0.23% | 0.19% | 0.01% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 9.79x | 10.4x | 10.1x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.72x | 0.68x | 0.65x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.5x | -1.73x | 3.46x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.49x | 3.42x | 3.33x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.96x | 9.78x | 9.54x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 15.2x | 15x | 14.6x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 17.4x | 17.2x | 16.5x |
| EV / FCF | - | - | -45.2x | -155x | -614x | -281x | -513x | -4,416x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | -0.36% | -0.19% | -0.02% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | - | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | - | 3.75% | 3.96% | 4.2% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.805 | 6.396 | 6.583 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | - | 36.7% | 41.2% | 42.5% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,655 | 2,708 | 2,777 |
| 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 | 1,521 | 1,542 | 1,606 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 962.1 | 945.3 | 978.1 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,186 | 17,234 | 17,238 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 66.65 | 66.65 | 66.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.79x | 9.96x | 15.23x | 3.75% | 959M | |
| 14.86x | 4.71x | 12.79x | 3.39% | 42.53B | |
| 21.3x | 4.32x | 17.71x | 1.18% | 31.52B | |
| 6.05x | 0.73x | 1.51x | 8.25% | 29.17B | |
| 8.12x | 1.43x | 7.17x | 4.39% | 29.22B | |
| 14.39x | 3.12x | 14.93x | 2.44% | 25.79B | |
| 15.9x | 1.01x | 6.7x | 2.34% | 22.08B | |
| 15.52x | 6.91x | 18.55x | 1.38% | 21.96B | |
| 9.04x | 2.2x | 7.55x | 4.11% | 19.73B | |
| Average | 12.77x | 3.82x | 11.35x | 3.47% | 24.77B | |
| Weighted average by Cap. | 13.31x | 3.17x | 11.03x | 3.5% |
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
