Valuation Trelleborg AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-26 EDT			5-day change	1st Jan Change
413.60 ^SEK	-1.90%		-1.57%	+5.32%

06-25	Handelsbanken raises Trelleborg price target to 445 kronor (415), reiterates hold - BN	FW
06-10	Trelleborg becomes first Swedish company to issue blue bonds	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	92,393	-	-
Change	-	-3.84%	32.61%	7.05%	0.6%	4.38%	-	-
Enterprise Value (EV) ¹	72,828	83,213	79,950	94,391	95,624	99,315	99,284	98,551
Change	-	14.26%	-3.92%	18.06%	1.31%	3.86%	-0.03%	-0.74%
P/E	17.3x	12.1x	8.39x	24.1x	24.9x	22.8x	19.7x	17.5x
PBR	1.95x	1.65x	1.97x	2.12x	2.42x	2.43x	2.29x	2.15x
PEG	-	0.3x	0x	-0.4x	130.56x	1.5x	1.2x	1.4x
Capitalization / Revenue	1.9x	2.06x	2.4x	2.58x	2.58x	2.62x	2.48x	2.38x
EV / Revenue	2.15x	2.77x	2.33x	2.76x	2.79x	2.81x	2.67x	2.53x
EV / EBITDA	10.6x	12.9x	10.9x	12.5x	12.2x	12.2x	11.2x	10.5x
EV / EBIT	14.1x	16.4x	14.5x	16.8x	16.8x	16.4x	14.8x	13.7x
EV / FCF	21.4x	31.8x	22.4x	29.6x	26.5x	24.7x	20.3x	18.1x
FCF Yield	4.67%	3.15%	4.47%	3.38%	3.78%	4.05%	4.93%	5.52%
Dividend per Share ²	5.5	6	6.75	7.5	8	8.504	9.326	9.924
Rate of return	2.31%	2.49%	2%	1.98%	2.04%	2.06%	2.25%	2.4%
EPS ²	13.71	19.94	40.24	15.73	15.76	18.13	21.01	23.63
Distribution rate	40.1%	30.1%	16.8%	47.7%	50.8%	46.9%	44.4%	42%
Net sales ¹	33,864	30,095	34,286	34,170	34,329	35,298	37,201	38,893
EBITDA ¹	6,864	6,475	7,368	7,549	7,808	8,109	8,867	9,409
EBIT ¹	5,151	5,066	5,518	5,602	5,706	6,071	6,698	7,193
Net income ¹	3,716	5,260	10,075	3,736	3,596	4,062	4,630	5,055
Net Debt ¹	8,367	21,229	-2,249	6,399	7,106	6,922	6,891	6,158
Reference price ²	237.80	240.80	337.60	378.60	392.70	413.60	413.60	413.60
Nbr of stocks (in thousands)	271,072	257,409	243,479	232,413	225,409	223,387	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRELLEBORG AB	23.26x	2.86x	12.47x	2.02%	9.7B
MUELLER INDUSTRIES, INC.	17.25x	-	-	-	14.86B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	378.38x	81.51x	274.1x	0.09%	10.55B
SUZHOU KEMATEK, INC.	140.58x	45.98x	116.16x	0.16%	9.65B
GATES INDUSTRIAL CORPORATION PLC	26.04x	2.39x	10.6x	-.--%	7.37B
SFS GROUP AG	21.23x	1.74x	10.5x	2.05%	6.49B
HARMONIC DRIVE SYSTEMS INC.	129.82x	10.12x	45.32x	0.3%	4.63B
OKE PRECISION CUTTING TOOLS CO., LTD.	46.39x	-	-	0.64%	4.46B
NBTM NEW MATERIALS GROUP CO., LTD.	37.45x	-	-	-	3.86B
HIWIN TECHNOLOGIES CORPORATION	38.56x	4.16x	19.43x	0.85%	3.72B
Average	85.90x	21.25x	69.80x	0.76%	7.53B
Weighted average by Cap.	96.36x	27.30x	87.54x	0.76%