|
Market Closed -
Nasdaq Stockholm
02:00:00 15/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 22.48 SEK | -0.09% |
|
-4.99% | -52.03% |
| 09/09 | Nordea brokers block representing 0.6 percent of Dometic shares | FW |
| 04/09 | Record summer for Swedish camping | FW |
Company Valuation: Dometic Group AB
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 | 7,182 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -52.03% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 18,083 | 17,148 | 16,254 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -27.23% | -5.17% | -5.22% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 12x | 6.92x | 5.83x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.32x | 0.31x | 0.31x |
| PEG | - | - | -0.9x | 0x | -0x | 0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.36x | 0.34x | 0.33x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.9x | 0.81x | 0.74x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.33x | 5.26x | 4.7x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11.3x | 8.46x | 7.25x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 12.9x | 8.94x | 8.57x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.73% | 11.2% | 11.7% |
| 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% | - | 4.58% | 5.86% | 6.78% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.871 | 3.248 | 3.856 |
| 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 | 20,120 | 21,179 | 21,950 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,856 | 3,263 | 3,458 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,600 | 2,028 | 2,242 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 598.6 | 1,037 | 1,232 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 10,901 | 9,966 | 9,071 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 22.48 | 22.48 | 22.48 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.02x | 0.9x | 6.33x | 4.58% | 742M | |
| 17.97x | 1.23x | 9.51x | 2.07% | 42.2B | |
| 14.91x | 0.69x | 5.1x | 3.87% | 34.05B | |
| 12.22x | 0.58x | 5.09x | 3.82% | 31.36B | |
| 8.86x | 0.53x | 6.78x | 1.69% | 27.41B | |
| 14.39x | 2.63x | 9.05x | 4.22% | 20.37B | |
| 30.49x | 1.2x | 12.74x | 0.6% | 18.11B | |
| 10.6x | 0.5x | 4.85x | 3% | 17.54B | |
| 13.45x | 1.37x | 7.1x | 4.09% | 16.37B | |
| 47.55x | 5.2x | 36.34x | 0.76% | 14.94B | |
| Average | 18.25x | 1.48x | 10.29x | 2.87% | 22.31B | |
| Weighted average by Cap. | 17.31x | 1.31x | 9.34x | 2.76% |
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
- DOM Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
