Valuation SinterCast AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:36:49 2022-01-31 EST			5-day change	1st Jan Change
144.00 ^SEK	+9.57%		+34.89%	+38.46%

06-04	SinterCast Wins Mini-System Order in US	MT
06-04	SinterCast secures licensing order from ACE MFG in the US	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	998.3	808.3	723.2	756.2	746.5	743	-	-
Change	-	-19.03%	-10.53%	4.57%	-1.29%	-0.47%	-	-
Enterprise Value (EV) ¹	970.9	794.1	710.9	733.1	741.3	707	693	681
Change	-	-18.21%	-10.48%	3.13%	1.11%	-4.63%	-1.98%	-1.73%
P/E	30.6x	24.4x	17.2x	22.1x	30.4x	22.1x	17x	14.8x
PBR	8.82x	7.22x	6.37x	7.34x	9.81x	7.79x	7.29x	7.13x
PEG	-	14.03x	0.6x	-1.2x	-1.1x	0.6x	0.6x	1x
Capitalization / Revenue	9.3x	6.81x	5.38x	5.58x	6.91x	6.24x	5.42x	4.95x
EV / Revenue	9.04x	6.69x	5.29x	5.41x	6.86x	5.94x	5.06x	4.54x
EV / EBITDA	27.5x	22.8x	14.5x	15.4x	20.4x	15.7x	11.5x	10.3x
EV / EBIT	30.8x	26x	16.6x	17x	22.6x	16.8x	12.6x	10.8x
EV / FCF	32.1x	32.7x	17.6x	12.7x	21.4x	13.1x	12.8x	11x
FCF Yield	3.11%	3.06%	5.68%	7.88%	4.67%	7.64%	7.79%	9.1%
Dividend per Share ²	5	5	5.5	6	7	5.26	6.8	7.83
Rate of return	3.55%	4.39%	5.39%	5.61%	6.6%	4.99%	6.45%	7.42%
EPS ²	4.6	4.68	5.94	4.85	3.49	4.78	6.19	7.12
Distribution rate	109%	107%	92.6%	124%	201%	110%	110%	110%
Net sales ¹	107.4	118.7	134.4	135.6	108	119	137	150
EBITDA ¹	35.3	34.9	49.1	47.5	36.4	45	60	66
EBIT ¹	31.5	30.6	42.7	43.2	32.8	42	55	63
Net income ¹	32.9	33.1	42.1	34.3	24.6	33	44	50
Net Debt ¹	-27.4	-14.2	-12.3	-23.1	-5.2	-36	-50	-62
Reference price ²	140.80	114.00	102.00	107.00	106.00	105.50	105.50	105.50
Nbr of stocks (in thousands)	7,090	7,090	7,090	7,068	7,042	7,042	-	-
Announcement Date	2/8/22	2/8/23	2/28/24	2/19/25	2/17/26	-	-	-

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.($)
CUMMINS INC.	25.4x	2.75x	15.04x	1.14%	98.92B
CUMMINS INDIA LIMITED	71.25x	13.34x	63.22x	0.91%	17.23B
MODINE MANUFACTURING COMPANY	40.35x	3.91x	23.7x	-.--%	15.71B
GARRETT MOTION INC.	18.29x	2x	10.87x	0.93%	6.42B
ATMUS FILTRATION TECHNOLOGIES INC.	18.41x	2.46x	12.08x	0.45%	4.23B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	27.47x	-	-	1.44%	4.12B
FEILONG AUTO COMPONENTS CO., LTD.	59.75x	-	-	0.96%	3.89B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	39.4x	-	-	-	3.15B
HANGZHOU XZB TECH CO., LTD	40.41x	-	-	-	1.95B
Average	37.86x	4.89x	24.98x	0.83%	17.29B
Weighted average by Cap.	32.89x	4.11x	21.54x	0.97%