|
Market Closed -
Nasdaq Stockholm
09:30:00 01/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 56.85 SEK | -0.70% |
|
-5.25% | -13.40% |
| 01/10 | SEB lowers target price for Diös to 72 kronor (76), reiterates buy | FW |
| 23/09 | Diös appoints nomination committee ahead of the 2027 annual general meeting | 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 | 7,897 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -15.16% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,035 | 25,017 | 24,973 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -5.11% | -0.07% | -0.18% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 8.33x | 8.73x | 8.63x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.64x | 0.57x | 0.55x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.4x | -1.92x | 7.5x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 2.98x | 2.93x | 2.86x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.44x | 9.27x | 9.04x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.4x | 14.1x | 13.7x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.5x | 14.2x | 13.8x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 99.7x | 31.2x | 29.2x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 1% | 3.21% | 3.43% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | 2.4 | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | 3.66% | 4.4% | 4.64% | 4.93% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.824 | 6.514 | 6.588 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | 42.1% | 36.6% | 40.5% | 42.5% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,653 | 2,698 | 2,761 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,736 | 1,771 | 1,821 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,729 | 1,759 | 1,808 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 962.2 | 961 | 987.1 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,138 | 17,120 | 17,076 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 56.85 | 56.85 | 56.85 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.39x | 9.46x | 14.45x | 4.37% | 80Cr | |
| 61.61x | - | - | - | 6.58TCr | |
| 14.08x | 4.56x | 12.27x | 3.6% | 4.01TCr | |
| 5.7x | 0.76x | 1.57x | 8.64% | 2.79TCr | |
| 8.36x | 1.48x | 7.93x | 4.24% | 2.78TCr | |
| 17.83x | 3.95x | 15.87x | 1.37% | 2.76TCr | |
| 13.63x | 3.06x | 14.66x | 2.57% | 2.53TCr | |
| 9.19x | 3.49x | 7.71x | -.--% | 2.17TCr | |
| 8.18x | 0.91x | 3.3x | 2.73% | 2.09TCr | |
| 10.37x | 2.04x | 8.39x | 4.05% | 2.08TCr | |
| Average | 15.73x | 3.30x | 9.57x | 3.51% | 2.79TCr | |
| Weighted average by Cap. | 23.11x | 2.71x | 9.34x | 3.53% |
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
