|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.70 SEK | -1.01% |
|
+2.07% | +29.61% |
| 06-30 | Duroc Receives SEK44 Million Pension Fund Surplus | MT |
| 06-29 | Duroc unlocks SEK 110 million from UK polymer business | FW |
Company Valuation: Duroc AB
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 928.2 | 1,346 | 971.1 | 758.6 | 704 | 631.8 |
| Change | - | 44.96% | -27.83% | -21.89% | -7.2% | -10.25% |
| Enterprise Value (EV) 1 | 1,185 | 1,629 | 1,367 | 1,010 | 819.2 | 815.2 |
| Change | - | 37.42% | -16.06% | -26.14% | -18.88% | -0.48% |
| P/E | 7.97x | 24.3x | 15x | -3.19x | 31.1x | -333x |
| PBR | 0.98x | 1.26x | 0.78x | 0.7x | 0.62x | 0.59x |
| PEG | - | -0.5x | 0.9x | 0x | -0x | 3x |
| Capitalization / Revenue | 0.29x | 0.41x | 0.26x | 0.22x | 0.23x | 0.21x |
| EV / Revenue | 0.38x | 0.5x | 0.37x | 0.29x | 0.26x | 0.27x |
| EV / EBITDA | 9.24x | 11.1x | 8.65x | 16.3x | 7.49x | 9.72x |
| EV / EBIT | 19.8x | 20x | 15.3x | -82.1x | 19.9x | 47.4x |
| EV / FCF | 27.1x | -69x | -8.4x | 3.8x | 9.49x | 22.8x |
| FCF Yield | 3.68% | -1.45% | -11.9% | 26.3% | 10.5% | 4.39% |
| Dividend per Share 2 | - | - | 0.25 | 0.25 | 0.3 | 0.35 |
| Rate of return | - | - | 1% | 1.29% | 1.66% | 2.16% |
| EPS 2 | 2.987 | 1.421 | 1.664 | -6.105 | 0.5795 | -0.0487 |
| Distribution rate | - | - | 15% | -4.09% | 51.8% | -718% |
| Net sales 1 | 3,158 | 3,254 | 3,720 | 3,493 | 3,111 | 3,014 |
| EBITDA 1 | 128.3 | 147.2 | 158.1 | 61.8 | 109.4 | 83.9 |
| EBIT 1 | 59.9 | 81.5 | 89.5 | -12.3 | 41.2 | 17.2 |
| Net income 1 | 116.5 | 55.4 | 64.9 | -238.1 | 22.6 | -1.9 |
| Net Debt 1 | 257.1 | 283.3 | 396.1 | 251.3 | 115.2 | 183.4 |
| Reference price 2 | 23.80 | 34.50 | 24.90 | 19.45 | 18.05 | 16.20 |
| Nbr of stocks (in thousands) | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 |
| Announcement Date | 9/24/20 | 9/27/21 | 9/30/22 | 9/29/23 | 9/27/24 | 9/30/25 |
1SEK in Million2SEK
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 80.02M | |
| 12.32x | 1.16x | 5.4x | 2.39% | 17B | |
| 7.84x | 14.12x | - | 0.49% | 13.78B | |
| 6.37x | 9.88x | 28.83x | 2.49% | 12.06B | |
| Average | 8.84x | 8.39x | 17.12x | 1.79% | 10.73B | |
| Weighted average by Cap. | 9.20x | 7.78x | 15.13x | 1.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DURC B Stock
- Valuation Duroc AB
Select your edition
All financial news and data tailored to specific country editions
