|
Real-time Estimate
Cboe Europe
02:00:40 27/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 57.52 SEK | +0.04% |
|
+0.53% | -12.87% |
| 26/10 | Danske Bank cuts target price for Diös to SEK 70 (80), reiterates buy - BN | FW |
| 26/10 | Diös CEO: Sees signs of improving leasing market - Kvartalet | FW |
Company Valuation: Diös AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,792 | 10,671 | 12,248 | 11,201 | 9,308 | 7,988 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -14.19% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,246 | 25,305 | 25,279 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -4.31% | 0.24% | -0.1% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 7.68x | 9.04x | 8.85x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.63x | 0.61x | 0.58x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.2x | -0.6x | 4.17x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.03x | 2.98x | 2.89x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.58x | 9.43x | 9.14x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.6x | 14.3x | 13.8x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.2x | 14.4x | 14x |
| EV / FCF | - | - | -45.2x | -155x | -614x | -306x | 39.2x | 31.1x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | -0.33% | 2.55% | 3.22% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | 2.4 | 2.55 | 2.65 | 2.833 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | 3.66% | 4.43% | 4.61% | 4.93% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 7.49 | 6.36 | 6.495 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | 42.1% | 34% | 41.7% | 43.6% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,634 | 2,683 | 2,765 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,728 | 1,767 | 1,828 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,777 | 1,752 | 1,808 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 1,044 | 956.8 | 992.2 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,258 | 17,318 | 17,291 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 57.50 | 57.50 | 57.50 |
| Nbr of stocks (in thousands) | 1,41,344 | 1,41,431 | 1,41,431 | 1,41,431 | 1,41,785 | 1,38,916 | - | - |
| Announcement Date | 11/02/22 | 14/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.68x | 9.58x | 14.61x | 4.43% | 80Cr | |
| 64.07x | - | - | - | 6.88TCr | |
| 12.62x | 4.42x | 11.33x | 3.82% | 4TCr | |
| 19.46x | 4.15x | 16.67x | 1.26% | 3.01TCr | |
| 15.13x | 3.22x | 15.42x | 2.31% | 2.8TCr | |
| 8.27x | 1.49x | 8.36x | 4.28% | 2.75TCr | |
| 5.51x | 0.69x | 1.44x | 8.98% | 2.68TCr | |
| 8.57x | 3.04x | 7.09x | -.--% | 2.03TCr | |
| 10.02x | 1.96x | 7.56x | 4.19% | 2.01TCr | |
| 13.86x | 6.57x | 17.27x | 1.57% | 1.99TCr | |
| Average | 16.52x | 3.90x | 11.08x | 3.43% | 2.82TCr | |
| Weighted average by Cap. | 24.63x | 3.23x | 10.80x | 3.43% |
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
- DIOS Stock
- Valuation Diös AB
Select your edition
All financial news and data tailored to specific country editions
