|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 419.60 SEK | +2.04% |
|
+1.45% | +6.85% |
| 07-02 | Simplicity Småbolag Sverige rose 0.3% in June, strong performance from Nordnet | FW |
| 07-02 | Simplicity Sverige rose 2.4 percent in June, strong contributions from the industrial sector | 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 | 93,733 | - | - |
| Change | - | -3.84% | 32.61% | 7.05% | 0.6% | 5.89% | - | - |
| Enterprise Value (EV) 1 | 72,828 | 83,213 | 79,950 | 94,391 | 95,624 | 100,669 | 100,578 | 99,716 |
| Change | - | 14.26% | -3.92% | 18.06% | 1.31% | 5.28% | -0.09% | -0.86% |
| P/E | 17.3x | 12.1x | 8.39x | 24.1x | 24.9x | 22.9x | 19.7x | 17.5x |
| PBR | 1.95x | 1.65x | 1.97x | 2.12x | 2.42x | 2.46x | 2.32x | 2.17x |
| PEG | - | 0.3x | 0x | -0.4x | 130.56x | 1.4x | 1.2x | 1.4x |
| Capitalization / Revenue | 1.9x | 2.06x | 2.4x | 2.58x | 2.58x | 2.63x | 2.49x | 2.38x |
| EV / Revenue | 2.15x | 2.77x | 2.33x | 2.76x | 2.79x | 2.83x | 2.67x | 2.53x |
| EV / EBITDA | 10.6x | 12.9x | 10.9x | 12.5x | 12.2x | 12.3x | 11.2x | 10.5x |
| EV / EBIT | 14.1x | 16.4x | 14.5x | 16.8x | 16.8x | 16.5x | 14.9x | 13.7x |
| EV / FCF | 21.4x | 31.8x | 22.4x | 29.6x | 26.5x | 25.1x | 20.5x | 18.2x |
| FCF Yield | 4.67% | 3.15% | 4.47% | 3.38% | 3.78% | 3.98% | 4.87% | 5.5% |
| Dividend per Share 2 | 5.5 | 6 | 6.75 | 7.5 | 8 | 8.505 | 9.326 | 9.93 |
| Rate of return | 2.31% | 2.49% | 2% | 1.98% | 2.04% | 2.03% | 2.22% | 2.37% |
| EPS 2 | 13.71 | 19.94 | 40.24 | 15.73 | 15.76 | 18.32 | 21.34 | 24.04 |
| Distribution rate | 40.1% | 30.1% | 16.8% | 47.7% | 50.8% | 46.4% | 43.7% | 41.3% |
| Net sales 1 | 33,864 | 30,095 | 34,286 | 34,170 | 34,329 | 35,597 | 37,658 | 39,423 |
| EBITDA 1 | 6,864 | 6,475 | 7,368 | 7,549 | 7,808 | 8,167 | 8,967 | 9,530 |
| EBIT 1 | 5,151 | 5,066 | 5,518 | 5,602 | 5,706 | 6,085 | 6,754 | 7,264 |
| Net income 1 | 3,716 | 5,260 | 10,075 | 3,736 | 3,596 | 4,109 | 4,712 | 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 | 419.60 | 419.60 | 419.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.91x | 2.83x | 12.33x | 2.03% | 9.72B | |
| 472.26x | 101.89x | 342.63x | 0.08% | 13.18B | |
| 14.51x | - | - | - | 12.49B | |
| 140.19x | 45.85x | 115.83x | 0.16% | 9.64B | |
| 23.95x | 2.22x | 9.85x | -.--% | 6.78B | |
| 21.11x | 1.73x | 10.48x | 2.06% | 6.5B | |
| 136.9x | 11.22x | 48.94x | 0.27% | 5.19B | |
| 41.45x | - | - | 0.72% | 3.99B | |
| 40.35x | 4.35x | 20.31x | 0.82% | 3.87B | |
| 33.99x | - | - | - | 3.51B | |
| Average | 94.76x | 24.30x | 80.05x | 0.77% | 7.49B | |
| Weighted average by Cap. | 125.95x | 34.87x | 113.33x | 0.73% |
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
