|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 65.32 SEK | -2.50% |
|
+1.95% | -0.38% |
| 02/07 | Diös Fastigheter Acquires, Divests Swedish Properties to Optimize Portfolio | MT |
| 02/07 | Diös Buys in Östersund and Sells in Sundsvall | 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 | 9,307 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -0.01% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 26,390 | 26,369 | 26,315 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | 0.03% | -0.08% | -0.2% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 9.7x | 10.3x | 10.1x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.71x | 0.68x | 0.65x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.5x | -1.88x | 5.4x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.51x | 3.45x | 3.37x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.96x | 9.78x | 9.52x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 15.2x | 14.9x | 14.5x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.8x | 15x | 14.6x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 105x | 32.8x | 30.7x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 0.95% | 3.05% | 3.25% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | - | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | - | 3.73% | 3.94% | 4.18% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.904 | 6.526 | 6.648 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | - | 36.2% | 40.4% | 42.1% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,649 | 2,697 | 2,764 |
| 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 | 1,786 | 1,756 | 1,806 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 970.3 | 962.4 | 994 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,083 | 17,061 | 17,008 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 67.00 | 67.00 | 67.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.7x | 9.96x | 15.2x | 3.73% | 96Cr | |
| 14.73x | 4.7x | 12.62x | 3.44% | 4.19TCr | |
| 21.83x | 4.38x | 17.98x | 1.15% | 3.24TCr | |
| 7.96x | 1.42x | 7.09x | 4.48% | 2.86TCr | |
| 6.02x | 0.72x | 1.49x | 8.29% | 2.9TCr | |
| 14.53x | 3.13x | 15.01x | 2.42% | 2.61TCr | |
| 16.22x | 1.03x | 6.83x | 2.3% | 2.25TCr | |
| 15.66x | 6.94x | 18.63x | 1.37% | 2.22TCr | |
| 8.88x | 2.15x | 7.4x | 4.19% | 1.94TCr | |
| Average | 12.84x | 3.83x | 11.36x | 3.48% | 2.48TCr | |
| Weighted average by Cap. | 13.45x | 3.19x | 11.09x | 3.5% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
