Valuation Trelleborg AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:55:37 2026-07-08 EDT			5-day change	1st Jan Change
401.90 ^SEK	-2.26%		-0.05%	+2.72%

07:43am	Lannebo Sustainable Corporate Bond rose 0.3 percent in June, invested in Trelleborg's blue bond	FW
05:16am	Kepler Cheuvreux raises Trelleborg target price to 430 kronor (410), reiterates hold	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	91,857	-	-
Change	-	-3.84%	32.61%	7.05%	0.6%	3.77%	-	-
Enterprise Value (EV) ¹	72,828	83,213	79,950	94,391	95,624	98,793	98,701	97,840
Change	-	14.26%	-3.92%	18.06%	1.31%	3.31%	-0.09%	-0.87%
P/E	17.3x	12.1x	8.39x	24.1x	24.9x	22.3x	19.2x	17.1x
PBR	1.95x	1.65x	1.97x	2.12x	2.42x	2.4x	2.26x	2.11x
PEG	-	0.3x	0x	-0.4x	130.56x	1.3x	1.2x	1.4x
Capitalization / Revenue	1.9x	2.06x	2.4x	2.58x	2.58x	2.57x	2.43x	2.33x
EV / Revenue	2.15x	2.77x	2.33x	2.76x	2.79x	2.76x	2.61x	2.48x
EV / EBITDA	10.6x	12.9x	10.9x	12.5x	12.2x	12.1x	11x	10.3x
EV / EBIT	14.1x	16.4x	14.5x	16.8x	16.8x	16.2x	14.5x	13.5x
EV / FCF	21.4x	31.8x	22.4x	29.6x	26.5x	24.6x	20.1x	17.8x
FCF Yield	4.67%	3.15%	4.47%	3.38%	3.78%	4.06%	4.96%	5.61%
Dividend per Share ²	5.5	6	6.75	7.5	8	8.526	9.356	9.93
Rate of return	2.31%	2.49%	2%	1.98%	2.04%	2.07%	2.28%	2.41%
EPS ²	13.71	19.94	40.24	15.73	15.76	18.42	21.44	24.08
Distribution rate	40.1%	30.1%	16.8%	47.7%	50.8%	46.3%	43.6%	41.2%
Net sales ¹	33,864	30,095	34,286	34,170	34,329	35,737	37,873	39,477
EBITDA ¹	6,864	6,475	7,368	7,549	7,808	8,195	9,012	9,540
EBIT ¹	5,151	5,066	5,518	5,602	5,706	6,107	6,788	7,273
Net income ¹	3,716	5,260	10,075	3,736	3,596	4,122	4,731	5,157
Net Debt ¹	8,367	21,229	-2,249	6,399	7,106	6,936	6,844	5,983
Reference price ²	237.80	240.80	337.60	378.60	392.70	411.20	411.20	411.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRELLEBORG AB	22.39x	2.77x	12.07x	2.07%	9.5B
MUELLER INDUSTRIES, INC.	14.29x	-	-	-	12.31B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	450.06x	97.07x	326.43x	0.08%	12.55B
SUZHOU KEMATEK, INC.	137.02x	44.81x	113.2x	0.16%	9.41B
GATES INDUSTRIAL CORPORATION PLC	23.44x	2.18x	9.67x	-.--%	6.63B
SFS GROUP AG	20.93x	1.73x	10.42x	2.06%	6.46B
HARMONIC DRIVE SYSTEMS INC.	122.97x	10.03x	43.75x	0.3%	4.64B
HIWIN TECHNOLOGIES CORPORATION	39.71x	4.28x	20x	0.83%	3.79B
OKE PRECISION CUTTING TOOLS CO., LTD.	35.07x	-	-	0.85%	3.37B
NBTM NEW MATERIALS GROUP CO., LTD.	31.68x	-	-	-	3.27B
Average	89.76x	23.27x	76.51x	0.79%	7.19B
Weighted average by Cap.	118.98x	33.11x	107.32x	0.76%