|
Market Closed -
Nasdaq Stockholm
02:00:00 15/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 103.50 SEK | -0.96% |
|
-3.27% | -2.36% |
| 21/07 | SinterCast Technology to Support North American Commercial Vehicle Engine Platform | MT |
| 21/07 | SinterCast licensee Ironcast has received a CGI order | FW |
Company Valuation: SinterCast AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 998.3 | 808.3 | 723.2 | 756.2 | 746.5 | 735.9 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | -1.41% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 704.4 | 686.4 | 672.9 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -4.97% | -2.56% | -1.97% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 22.9x | 16.5x | 13.9x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 7.83x | 7.14x | 6.87x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 0.7x | 0.4x | 0.7x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.24x | 5.29x | 4.75x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 5.97x | 4.94x | 4.34x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 16x | 11.3x | 9.61x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 17.6x | 12.3x | 10x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 13.5x | 12.5x | 10.5x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.38% | 8.01% | 9.51% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 5.03 | 6.95 | 8.28 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.81% | 6.65% | 7.92% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.57 | 6.32 | 7.53 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 118 | 139 | 155 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 44 | 61 | 70 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 40 | 56 | 67 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 32 | 45 | 53 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -31.5 | -49.5 | -63 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 104.50 | 104.50 | 104.50 |
| Nbr of stocks (in thousands) | 7,090 | 7,090 | 7,090 | 7,068 | 7,042 | 7,042 | - | - |
| Announcement Date | 8/2/22 | 8/2/23 | 28/2/24 | 19/2/25 | 17/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.87x | 5.97x | 16.01x | 4.81% | 76.92M | |
| 21.81x | 2.4x | 13.17x | 1.33% | 86.95B | |
| 56.4x | 10.19x | 51.04x | 1.21% | 15.5B | |
| 28.42x | 2.72x | 16.62x | -.--% | 10.81B | |
| 15.04x | 1.69x | 9.12x | 1.12% | 5.35B | |
| 17.54x | 2.34x | 11.59x | 0.44% | 4.06B | |
| 54.44x | - | - | 1.06% | 3.55B | |
| 35.42x | - | - | - | 2.83B | |
| 21.89x | - | - | 2.1% | 2.83B | |
| 15.63x | 0.31x | 4.1x | 1.61% | 1.98B | |
| Average | 28.95x | 3.66x | 17.38x | 1.52% | 13.39B | |
| Weighted average by Cap. | 27.01x | 3.33x | 17.81x | 1.19% |
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
- SINT Stock
- Valuation SinterCast AB
Select your edition
All financial news and data tailored to specific country editions
