Valuation Dometic Group AB Deutsche Boerse AG
Stocks
D00
SE0007691613
Auto, Truck & Motorcycle Parts
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.325 EUR | -0.98% |
|
-12.89% | -46.23% |
| 01:13am | Nordea cuts Dometic price target to 40 kronor (45), reiterates buy | FW |
| 06-23 | Stockholm Stock Exchange Falls, OMXS30 Index Drops 1.4% | 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 | 8,269 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -44.77% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 18,872 | 17,919 | 17,027 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -24.05% | -5.05% | -4.98% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 10.6x | 7.49x | 6.32x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.37x | 0.36x | 0.35x |
| PEG | - | - | -0.9x | 0x | -0x | 0.1x | 0.2x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.41x | 0.39x | 0.38x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.93x | 0.84x | 0.77x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.24x | 5.39x | 4.83x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 10.7x | 8.52x | 7.34x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 13x | 9.86x | 8.9x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.7% | 10.1% | 11.2% |
| 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% | - | 4.38% | 5.7% | 6.63% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 2.435 | 3.455 | 4.093 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 46.5% | 42.7% | 41.9% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,256 | 21,233 | 22,049 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 3,025 | 3,325 | 3,527 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,768 | 2,103 | 2,320 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 778.2 | 1,104 | 1,308 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 10,604 | 9,651 | 8,758 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 25.88 | 25.88 | 25.88 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.37x | 2.04x | 16.78x | 1% | 60.81B | |
| 20.47x | 0.84x | 6.18x | 2.85% | 39.47B | |
| 10.76x | 0.66x | 8.7x | 1.37% | 29.67B | |
| 11.37x | 0.63x | 5.21x | 3.82% | 31.42B | |
| 12.37x | 2.23x | 7.85x | 4.74% | 18.44B | |
| 10.61x | 0.5x | 4.88x | 3.07% | 17.56B | |
| 12.09x | 1.05x | 6.07x | 4.26% | 16.52B | |
| 37.37x | 1.3x | 14.36x | 0.58% | 16.01B | |
| 31.36x | 2.91x | 17.29x | 0.97% | 14.85B | |
| Average | 19.75x | 1.35x | 9.70x | 2.52% | 27.19B | |
| Weighted average by Cap. | 20.71x | 1.34x | 10.23x | 2.33% |
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
- D00 Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
