Valuation Trelleborg AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-11 EDT			5-day change	1st Jan Change
435.40 ^SEK	-0.96%		-0.59%	+10.87%

08-05	21 stocks have so far today hit a new 52-week high on the Stockholm Stock Exchange	FW
08-04	Simplicity Småbolag Sverige rose 1.7 percent in July, increased its weighting in the industrials sector	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	64,461	61,984	82,199	87,992	88,518	97,818	-	-
Change	-	-3.84%	32.61%	7.05%	0.6%	10.51%	-	-
Enterprise Value (EV) ¹	72,828	83,213	79,950	94,391	95,624	105,517	104,998	104,059
Change	-	14.26%	-3.92%	18.06%	1.31%	10.35%	-0.49%	-0.89%
P/E	17.3x	12.1x	8.39x	24.1x	24.9x	23.4x	20.1x	18.1x
PBR	1.95x	1.65x	1.97x	2.12x	2.42x	2.57x	2.41x	2.25x
PEG	-	0.3x	0x	-0.4x	130.56x	1.2x	1.2x	1.7x
Capitalization / Revenue	1.9x	2.06x	2.4x	2.58x	2.58x	2.69x	2.53x	2.42x
EV / Revenue	2.15x	2.77x	2.33x	2.76x	2.79x	2.9x	2.71x	2.57x
EV / EBITDA	10.6x	12.9x	10.9x	12.5x	12.2x	12.7x	11.4x	10.7x
EV / EBIT	14.1x	16.4x	14.5x	16.8x	16.8x	16.8x	15x	13.9x
EV / FCF	21.4x	31.8x	22.4x	29.6x	26.5x	29.6x	21.2x	18.7x
FCF Yield	4.67%	3.15%	4.47%	3.38%	3.78%	3.38%	4.72%	5.34%
Dividend per Share ²	5.5	6	6.75	7.5	8	8.577	9.411	9.985
Rate of return	2.31%	2.49%	2%	1.98%	2.04%	1.95%	2.14%	2.27%
EPS ²	13.71	19.94	40.24	15.73	15.76	18.78	21.85	24.24
Distribution rate	40.1%	30.1%	16.8%	47.7%	50.8%	45.7%	43.1%	41.2%
Net sales ¹	33,864	30,095	34,286	34,170	34,329	36,340	38,727	40,434
EBITDA ¹	6,864	6,475	7,368	7,549	7,808	8,298	9,201	9,735
EBIT ¹	5,151	5,066	5,518	5,602	5,706	6,277	6,996	7,489
Net income ¹	3,716	5,260	10,075	3,736	3,596	4,192	4,805	5,253
Net Debt ¹	8,367	21,229	-2,249	6,399	7,106	7,699	7,180	6,241
Reference price ²	237.80	240.80	337.60	378.60	392.70	439.60	439.60	439.60
Nbr of stocks (in thousands)	271,072	257,409	243,479	232,413	225,409	222,516	-	-
Announcement Date	2/4/22	1/27/23	2/2/24	1/28/25	1/29/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRELLEBORG AB	23.4x	2.9x	12.72x	1.95%	10.31B
MUELLER INDUSTRIES, INC.	16.68x	-	-	-	15.24B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	320.43x	68.08x	226.4x	0.11%	9.07B
GATES INDUSTRIAL CORPORATION LTD.	19.92x	2.31x	10.19x	-.--%	7.19B
SUZHOU KEMATEK, INC.	98.15x	32x	80.85x	0.23%	6.79B
SFS GROUP AG	18.71x	1.73x	10.17x	2.12%	6.33B
HIWIN TECHNOLOGIES CORPORATION	46.37x	4.84x	22.42x	0.74%	4.24B
HARMONIC DRIVE SYSTEMS INC.	99.85x	7.82x	32.96x	0.36%	3.8B
NBTM NEW MATERIALS GROUP CO., LTD.	26.6x	-	-	-	2.76B
DONGGUAN YIHEDA AUTOMATION CO., LTD	26.6x	4.54x	19.63x	1.62%	2.57B
Average	69.67x	15.53x	51.92x	0.89%	6.83B
Weighted average by Cap.	73.91x	18.97x	62.47x	0.89%