|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 1.684 SEK | -1.06% |
|
-9.46% | -6.44% |
| 09-03 | Dustin probes serious IT security incident (update) | FW |
| 09-03 | Dustin investigates serious IT security incident | FW |
Company Valuation: Dustin Group AB
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,099 | 6,985 | 2,596 | 4,887 | 2,232 | 2,286 | - | - |
| Change | - | -37.06% | -62.84% | 88.27% | -54.33% | 2.44% | - | - |
| Enterprise Value (EV) 1 | 14,733 | 11,494 | 7,390 | 8,084 | 4,500 | 4,006 | 3,782 | 3,578 |
| Change | - | -21.99% | -35.71% | 9.4% | -44.34% | -10.98% | -5.58% | -5.39% |
| P/E | 25.7x | 14.6x | 14.8x | 77.1x | -0.56x | -2.88x | 11.6x | 8.21x |
| PBR | 2.37x | 1.37x | 0.48x | 0.7x | 0.41x | 0.46x | 0.44x | 0.43x |
| PEG | - | 1.4x | -0.2x | -0.8x | 0x | 0x | -0x | 0.2x |
| Capitalization / Revenue | 0.7x | 0.3x | 0.11x | 0.23x | 0.11x | 0.11x | 0.1x | 0.1x |
| EV / Revenue | 0.93x | 0.49x | 0.31x | 0.38x | 0.22x | 0.19x | 0.17x | 0.16x |
| EV / EBITDA | 15.2x | 9.46x | 7.71x | 10.1x | 8.52x | 6.74x | 5.15x | 4.4x |
| EV / EBIT | 25.6x | 15.2x | 15.8x | 24.4x | -1.78x | -6.08x | 9.99x | 7.88x |
| EV / FCF | -4.92x | 29.2x | 19.5x | -82.6x | -18.5x | 5.85x | 8.18x | 8.13x |
| FCF Yield | -20.3% | 3.42% | 5.13% | -1.21% | -5.4% | 17.1% | 12.2% | 12.3% |
| Dividend per Share 2 | 2.21 | - | - | - | - | 0.05 | 0.1 | 0.1467 |
| Rate of return | 2.25% | - | - | - | - | 2.97% | 5.94% | 8.71% |
| EPS 2 | 3.82 | 4.22 | 1.54 | 0.14 | -2.92 | -0.585 | 0.145 | 0.205 |
| Distribution rate | 57.9% | - | - | - | - | -8.55% | 69% | 71.5% |
| Net sales 1 | 15,878 | 23,601 | 23,577 | 21,482 | 20,407 | 21,245 | 21,897 | 22,798 |
| EBITDA 1 | 970.8 | 1,215 | 958.4 | 799 | 528 | 594.4 | 734.1 | 814.1 |
| EBIT 1 | 576.2 | 758 | 467 | 332 | -2,523 | -659 | 378.5 | 454 |
| Net income 1 | 357 | 477.7 | 174 | 53 | -2,631 | -797.5 | 196 | 276.5 |
| Net Debt 1 | 3,634 | 4,509 | 4,794 | 3,198 | 2,268 | 1,720 | 1,496 | 1,292 |
| Reference price 2 | 98.200 | 61.750 | 22.780 | 10.800 | 1.644 | 1.684 | 1.684 | 1.684 |
| Nbr of stocks (in thousands) | 113,023 | 113,119 | 113,944 | 452,475 | 1,357,425 | 1,357,484 | - | - |
| Announcement Date | 10/6/21 | 10/11/22 | 10/11/23 | 10/16/24 | 10/8/25 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.91x | 0.19x | 6.78x | 2.94% | 242M | |
| 21.43x | 1.84x | 14.56x | 0.48% | 339B | |
| 24.74x | 9.98x | 17.69x | 0.35% | 192B | |
| 18.41x | 1.79x | 9.08x | 1.09% | 69.03B | |
| 17.61x | 0.45x | 8.16x | 1.82% | 51.26B | |
| 34.77x | 6.07x | 20.67x | 1.19% | 44.29B | |
| 39.9x | 24.48x | 30.32x | 1.12% | 41.75B | |
| 13.15x | 0.58x | 7.05x | 3.67% | 29.43B | |
| 13.27x | 0.7x | 10.4x | 5.07% | 24.06B | |
| 28.66x | 2.96x | 19.08x | 2.57% | 22.09B | |
| Average | 20.90x | 4.90x | 14.38x | 2.03% | 81.33B | |
| Weighted average by Cap. | 23.04x | 5.02x | 15.30x | 0.97% |
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
- DUST Stock
- Valuation Dustin Group AB
Select your edition
All financial news and data tailored to specific country editions
