|
Real-time Estimate
Cboe Europe
10:03:47 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 453.40 SEK | -0.48% |
|
+0.27% | +15.00% |
| 29/10 | Ecorub begins collaboration with Trelleborg on EPDM recycling | FW |
| 26/10 | Barclays raises price target for Trelleborg to 480 kronor (470), reiterates overweight - BN | FW |
Company Valuation: Trelleborg AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 64,461 | 61,984 | 82,199 | 87,992 | 88,518 | 101,378 | - | - |
| Change | - | -3.84% | 32.61% | 7.05% | 0.6% | 14.53% | - | - |
| Enterprise Value (EV) 1 | 72,828 | 83,213 | 79,950 | 94,391 | 95,624 | 109,881 | 108,833 | 107,979 |
| Change | - | 14.26% | -3.92% | 18.06% | 1.31% | 14.91% | -0.95% | -0.78% |
| P/E | 17.3x | 12.1x | 8.39x | 24.1x | 24.9x | 24.6x | 20.1x | 18.2x |
| PBR | 1.95x | 1.65x | 1.97x | 2.12x | 2.42x | 2.62x | 2.47x | 2.31x |
| PEG | - | 0.3x | 0x | -0.4x | 130.56x | 1.4x | 0.9x | 1.7x |
| Capitalization / Revenue | 1.9x | 2.06x | 2.4x | 2.58x | 2.58x | 2.77x | 2.52x | 2.4x |
| EV / Revenue | 2.15x | 2.77x | 2.33x | 2.76x | 2.79x | 3x | 2.7x | 2.56x |
| EV / EBITDA | 10.6x | 12.9x | 10.9x | 12.5x | 12.2x | 13.2x | 11.5x | 10.8x |
| EV / EBIT | 14.1x | 16.4x | 14.5x | 16.8x | 16.8x | 17.1x | 14.8x | 13.8x |
| EV / FCF | 21.4x | 31.8x | 22.4x | 29.6x | 26.5x | 30.7x | 22.4x | 18.8x |
| FCF Yield | 4.67% | 3.15% | 4.47% | 3.38% | 3.78% | 3.26% | 4.46% | 5.31% |
| Dividend per Share 2 | 5.5 | 6 | 6.75 | 7.5 | 8 | 8.646 | 9.623 | 10.32 |
| Rate of return | 2.31% | 2.49% | 2% | 1.98% | 2.04% | 1.9% | 2.11% | 2.27% |
| EPS 2 | 13.71 | 19.94 | 40.24 | 15.73 | 15.76 | 18.55 | 22.62 | 25.07 |
| Distribution rate | 40.1% | 30.1% | 16.8% | 47.7% | 50.8% | 46.6% | 42.5% | 41.2% |
| Net sales 1 | 33,864 | 30,095 | 34,286 | 34,170 | 34,329 | 36,615 | 40,295 | 42,153 |
| EBITDA 1 | 6,864 | 6,475 | 7,368 | 7,549 | 7,808 | 8,296 | 9,474 | 9,986 |
| EBIT 1 | 5,151 | 5,066 | 5,518 | 5,602 | 5,706 | 6,418 | 7,341 | 7,846 |
| Net income 1 | 3,716 | 5,260 | 10,075 | 3,736 | 3,596 | 4,126 | 4,995 | 5,449 |
| Net Debt 1 | 8,367 | 21,229 | -2,249 | 6,399 | 7,106 | 8,503 | 7,455 | 6,601 |
| Reference price 2 | 237.80 | 240.80 | 337.60 | 378.60 | 392.70 | 455.60 | 455.60 | 455.60 |
| Nbr of stocks (in thousands) | 271,072 | 257,409 | 243,479 | 232,413 | 225,409 | 222,516 | - | - |
| Announcement Date | 4/2/22 | 27/1/23 | 2/2/24 | 28/1/25 | 29/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.57x | 3x | 13.25x | 1.9% | 10.28B | |
| 29.99x | 5.34x | 19.48x | 0.87% | 117B | |
| 31.15x | 4.88x | 18.61x | 1.72% | 89.42B | |
| 29.51x | 3.37x | 19.46x | 0.7% | 64.62B | |
| 41.3x | 6.46x | 28.45x | 1.86% | 60.29B | |
| 38.64x | 7.83x | 22.91x | -.--% | 56.15B | |
| 24.11x | 4.63x | 15.94x | 2.48% | 33.96B | |
| 31.94x | 4.2x | 15.83x | 0.11% | 31.04B | |
| 23.16x | 3.35x | 14.42x | 1.01% | 27.98B | |
| 18.72x | 3.16x | 10.16x | 1.61% | 25.94B | |
| Average | 29.31x | 4.62x | 17.85x | 1.22% | 51.68B | |
| Weighted average by Cap. | 31.08x | 5.04x | 19.43x | 1.14% |
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
- TREL B Stock
- Valuation Trelleborg AB
Select your edition
All financial news and data tailored to specific country editions
