|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.08 SEK | -0.33% |
|
-4.33% | -35.81% |
| 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 |
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 | 9,611 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -35.81% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 20,101 | 19,080 | 18,134 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -19.11% | -5.08% | -4.96% |
| P/E Ratio | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 11.7x | 8.34x | 7.14x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.43x | 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 | 0.43x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.99x | 0.89x | 0.82x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.49x | 5.62x | 5.06x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11x | 8.83x | 7.67x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 12.4x | 9.95x | 9.09x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 8.09% | 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% | - | 3.77% | 4.9% | 5.71% |
| 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 | 30.08 | 30.08 | 30.08 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.72x | 0.99x | 6.5x | 3.76% | 1.03B | |
| 27.32x | 1.78x | 14.68x | 1.15% | 53.41B | |
| 18.56x | 0.76x | 5.61x | 3.14% | 36.61B | |
| 12.74x | 0.79x | 10.46x | 1.15% | 35.71B | |
| 11.1x | 0.62x | 5.08x | 3.88% | 31.16B | |
| 13.15x | 2.42x | 8.5x | 4.46% | 19.65B | |
| 10.98x | 0.51x | 5.03x | 2.97% | 18.17B | |
| 12.05x | 1.05x | 6.1x | 4.28% | 16.74B | |
| 37.29x | 1.3x | 14.33x | 0.59% | 15.92B | |
| 32.89x | 3.04x | 18.16x | 0.93% | 15.57B | |
| Average | 18.78x | 1.33x | 9.44x | 2.63% | 24.4B | |
| Weighted average by Cap. | 19.33x | 1.29x | 9.83x | 2.37% |
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
