|
Market Closed -
Nasdaq Stockholm
03:00:00 22/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 56.55 SEK | -0.62% |
|
+2.45% | -13.86% |
| 07/10 | Diös and Mysafety trade ex-dividend on Nasdaq Stockholm today | FW |
| 02/10 | Handelsbanken cuts seven real estate stocks to hold, highlights Castellum and Intea as favorites | 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 | 7,856 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -15.6% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 24,994 | 24,976 | 24,931 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -5.27% | -0.07% | -0.18% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 8.24x | 8.74x | 8.66x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.63x | 0.6x | 0.58x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.4x | -1.52x | 9.34x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 2.96x | 2.91x | 2.84x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.43x | 9.27x | 9.01x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.4x | 14.1x | 13.7x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.5x | 14.2x | 13.8x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 99.6x | 31.1x | 29.1x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 1% | 3.22% | 3.43% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | 2.4 | 2.5 | 2.65 | 2.833 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | 3.66% | 4.42% | 4.69% | 5.01% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.865 | 6.47 | 6.53 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | 42.1% | 36.4% | 41% | 43.4% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,651 | 2,695 | 2,767 |
| 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 | 1,729 | 1,759 | 1,808 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 975.5 | 968.8 | 997.9 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,138 | 17,120 | 17,076 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 56.55 | 56.55 | 56.55 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.29x | 9.45x | 14.43x | 4.39% | 799M | |
| 56.5x | - | - | - | 60.57B | |
| 12.39x | 4.35x | 11.16x | 3.89% | 39.21B | |
| 18.42x | 4.02x | 16.16x | 1.33% | 28.36B | |
| 8.29x | 1.49x | 8.37x | 4.27% | 27.6B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.17x | 3.12x | 14.93x | 2.47% | 26.09B | |
| 10x | 1.95x | 8.05x | 4.2% | 20.08B | |
| 7.75x | 2.79x | 6.51x | -.--% | 18.35B | |
| 7.46x | 0.83x | 3.01x | 3% | 19.07B | |
| Average | 14.89x | 3.19x | 9.35x | 3.58% | 26.78B | |
| Weighted average by Cap. | 21.20x | 2.61x | 9.22x | 3.66% |
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
Select your edition
All financial news and data tailored to specific country editions
