|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 469.80 SEK | +1.51% |
|
+3.66% | +19.63% |
| 10-16 | Calendar Monday, October 19 - Friday, October 23 | FW |
| 10-13 | DNB Carnegie raises price target for Trelleborg to SEK 450 (410), reiterates hold | FW |
Company Valuation: Trelleborg AB
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 | 104,538 | - | - |
| Change | - | -3.84% | 32.61% | 7.05% | 0.6% | 18.1% | - | - |
| Enterprise Value (EV) 1 | 72,828 | 83,213 | 79,950 | 94,391 | 95,624 | 112,493 | 112,068 | 110,944 |
| Change | - | 14.26% | -3.92% | 18.06% | 1.31% | 17.64% | -0.38% | -1% |
| P/E | 17.3x | 12.1x | 8.39x | 24.1x | 24.9x | 24.8x | 20.8x | 18.7x |
| PBR | 1.95x | 1.65x | 1.97x | 2.12x | 2.42x | 2.75x | 2.58x | 2.41x |
| PEG | - | 0.3x | 0x | -0.4x | 130.56x | 1.2x | 1.1x | 1.7x |
| Capitalization / Revenue | 1.9x | 2.06x | 2.4x | 2.58x | 2.58x | 2.85x | 2.61x | 2.5x |
| EV / Revenue | 2.15x | 2.77x | 2.33x | 2.76x | 2.79x | 3.07x | 2.8x | 2.65x |
| EV / EBITDA | 10.6x | 12.9x | 10.9x | 12.5x | 12.2x | 13.4x | 11.8x | 11x |
| EV / EBIT | 14.1x | 16.4x | 14.5x | 16.8x | 16.8x | 17.6x | 15.3x | 14.2x |
| EV / FCF | 21.4x | 31.8x | 22.4x | 29.6x | 26.5x | 31.1x | 23x | 19.4x |
| FCF Yield | 4.67% | 3.15% | 4.47% | 3.38% | 3.78% | 3.22% | 4.35% | 5.15% |
| Dividend per Share 2 | 5.5 | 6 | 6.75 | 7.5 | 8 | 8.645 | 9.626 | 10.33 |
| Rate of return | 2.31% | 2.49% | 2% | 1.98% | 2.04% | 1.84% | 2.05% | 2.2% |
| EPS 2 | 13.71 | 19.94 | 40.24 | 15.73 | 15.76 | 18.91 | 22.62 | 25.16 |
| Distribution rate | 40.1% | 30.1% | 16.8% | 47.7% | 50.8% | 45.7% | 42.6% | 41% |
| Net sales 1 | 33,864 | 30,095 | 34,286 | 34,170 | 34,329 | 36,646 | 40,048 | 41,870 |
| EBITDA 1 | 6,864 | 6,475 | 7,368 | 7,549 | 7,808 | 8,388 | 9,513 | 10,079 |
| EBIT 1 | 5,151 | 5,066 | 5,518 | 5,602 | 5,706 | 6,405 | 7,315 | 7,828 |
| Net income 1 | 3,716 | 5,260 | 10,075 | 3,736 | 3,596 | 4,215 | 4,977 | 5,462 |
| Net Debt 1 | 8,367 | 21,229 | -2,249 | 6,399 | 7,106 | 7,956 | 7,530 | 6,406 |
| Reference price 2 | 237.80 | 240.80 | 337.60 | 378.60 | 392.70 | 469.80 | 469.80 | 469.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.84x | 3.07x | 13.41x | 1.84% | 10.56B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 29.58x | 4.55x | 17.96x | 1.3% | 52.82B | |
| Weighted average by Cap. | 31.50x | 5.05x | 19.63x | 1.18% |
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
- TREL B Stock
- Valuation Trelleborg AB
Select your edition
All financial news and data tailored to specific country editions
