Valuation Dometic Group AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:25:59 28/08/26 pm AEST			5-day change	1st Jan Change
2.025 ^EUR	+1.50%		-6.86%	-54.21%

26/08	US recreational vehicle market fell 11.9% in July: RVIA	FW
14/08	Lannebo High Yield rose 0.3 percent in July, participated in Intrum bond issue	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,005	21,496	28,793	16,614	14,972	7,048	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-52.92%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,504	17,709	16,957
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-25.54%	-4.29%	-4.25%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	11.8x	6.79x	5.72x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.32x	0.31x	0.3x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.35x	0.33x	0.32x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.92x	0.84x	0.77x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.48x	5.43x	4.9x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	11.6x	8.73x	7.56x
EV / FCF	69.6x	28x	9.64x	8x	10x	13.2x	9.32x	9.05x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.55%	10.7%	11%
Dividend per Share ²	2.45	1.3	1.9	1.3	-	1.03	1.317	1.525
Rate of return	2.06%	1.93%	2.11%	2.5%	-	4.67%	5.97%	6.91%
EPS ²	5.58	5.58	4.17	-7.21	1.34	1.873	3.249	3.858
Distribution rate	43.9%	23.3%	45.6%	-18%	-	55%	40.5%	39.5%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,122	21,185	21,956
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,856	3,264	3,459
EBIT ¹	2,979	3,321	2,849	77	1,708	1,600	2,029	2,242
Net income ¹	1,726	1,784	1,332	-2,303	428	599	1,038	1,233
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	11,456	10,661	9,909
Reference price ²	118.95	67.28	90.12	52.00	46.86	22.06	22.06	22.06
Nbr of stocks (in thousands)	319,500	319,500	319,500	319,500	319,500	319,500	-	-
Announcement Date	27/1/22	27/1/23	31/1/24	29/1/25	28/1/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.4x	1.33x	10.08x	1.9%	44.16B
WEICHAI POWER CO., LTD.	16.13x	0.74x	5.24x	3.84%	34.73B
DENSO CORPORATION	12.09x	0.57x	5.01x	3.86%	29.96B
HYUNDAI MOBIS CO.,LTD	9.59x	0.58x	7.41x	1.55%	28.9B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.07x	2.73x	9.44x	4.03%	21.2B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.77x	1.21x	12.85x	0.6%	18.28B
MAGNA INTERNATIONAL INC.	10.3x	0.49x	4.83x	3.01%	17.43B
CONTINENTAL AG	13.19x	1.35x	6.99x	4.14%	16.1B
BOSCH LIMITED	47.86x	5.24x	36.58x	0.76%	15.04B
Average	19.38x	1.58x	10.94x	2.63%	25.09B
Weighted average by Cap.	17.94x	1.36x	9.63x	2.68%