Valuation Dometic Group AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:02:57 2026-05-06 EDT			5-day change	1st Jan Change
3.450 ^USD	+22.78%		-.--%	-28.87%

05-26	U.S. Recreational Vehicle Market Slumped 17 Percent in April - RVIA	FW
05-22	Adrigo Small & Midcap L/S down 1.8 percent in April – strong reports from Dometic and Bonesupport	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	9,643	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-35.6%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	20,133	19,112	18,166
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-18.98%	-5.07%	-4.95%
P/E Ratio	21.3x	12.1x	21.6x	-7.21x	35x	11.7x	8.37x	7.16x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.44x	0.42x	0.41x
PEG	-	-	-0.9x	0x	-0x	0.1x	0.2x	0.4x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.47x	0.45x	0.44x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.99x	0.9x	0.82x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.5x	5.63x	5.07x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	11x	8.85x	7.69x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.4x	9.97x	9.11x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	8.07%	10%	11%
Dividend per Share ²	2.45	1.3	1.9	1.3	-	1.133	1.475	1.717
Rate of return	2.06%	1.93%	2.11%	2.5%	-	3.76%	4.89%	5.69%
EPS ²	5.58	5.58	4.17	-7.21	1.34	2.575	3.607	4.215
Distribution rate	43.9%	23.3%	45.6%	-18%	-	44%	40.9%	40.7%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,372	21,330	22,141
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	3,095	3,396	3,583
EBIT ¹	2,979	3,321	2,849	77	1,708	1,824	2,161	2,363
Net income ¹	1,726	1,784	1,332	-2,303	428	822.8	1,152	1,346
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,490	9,470	8,523
Reference price ²	118.95	67.28	90.12	52.00	46.86	30.18	30.18	30.18
Nbr of stocks (in thousands)	319,500	319,500	319,500	319,500	319,500	319,500	-	-
Announcement Date	1/27/22	1/27/23	1/31/24	1/29/25	1/28/26	-	-	-

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.	27.32x	1.78x	14.68x	1.15%	53.41B
WEICHAI POWER CO., LTD.	18.56x	0.76x	5.61x	3.14%	36.61B
HYUNDAI MOBIS CO.,LTD	12.74x	0.79x	10.46x	1.15%	35.71B
DENSO CORPORATION	12.1x	0.64x	5.12x	3.49%	31.16B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.15x	2.42x	8.5x	4.46%	19.65B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.97%	18.17B
CONTINENTAL AG	12.05x	1.05x	6.1x	4.28%	16.74B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.29x	1.3x	14.33x	0.59%	15.92B
NINGBO TUOPU GROUP CO.,LTD.	32.89x	3.04x	18.16x	0.93%	15.57B
Average	19.67x	1.37x	9.78x	2.46%	26.99B
Weighted average by Cap.	19.49x	1.29x	9.85x	2.32%