|
Market Closed -
OTC Markets
09:43:23 03/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2.500 USD | 0.00% |
|
0.00% | -48.45% |
| 04/09 | Record summer for Swedish camping | FW |
| 25/08 | US recreational vehicle market fell 11.9% in July: RVIA | FW |
Company Valuation: Dometic Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 38,005 | 21,496 | 28,793 | 16,614 | 14,972 | 7,508 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -49.85% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 18,964 | 18,169 | 17,417 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -23.69% | -4.19% | -4.14% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 12.5x | 7.23x | 6.09x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.34x | 0.33x | 0.32x |
| PEG | - | - | -0.9x | 0x | -0x | 0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.37x | 0.35x | 0.34x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.94x | 0.86x | 0.79x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.64x | 5.57x | 5.04x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 11.8x | 8.95x | 7.77x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 13.6x | 9.56x | 9.3x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 7.37% | 10.5% | 10.8% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 1.03 | 1.317 | 1.525 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 4.38% | 5.6% | 6.49% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.873 | 3.249 | 3.858 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 55% | 40.5% | 39.5% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,122 | 21,185 | 21,956 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,856 | 3,264 | 3,459 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,600 | 2,029 | 2,242 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 599 | 1,038 | 1,233 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 11,456 | 10,661 | 9,909 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 23.50 | 23.50 | 23.50 |
| Nbr of stocks (in thousands) | 3,19,500 | 3,19,500 | 3,19,500 | 3,19,500 | 3,19,500 | 3,19,500 | - | - |
| Announcement Date | 27/01/22 | 27/01/23 | 31/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.26x | 1.31x | 10.13x | 1.93% | 4.45TCr | |
| 16.59x | 0.74x | 5.41x | 3.48% | 3.56TCr | |
| 12.23x | 0.58x | 5.07x | 3.81% | 3.13TCr | |
| 9.21x | 0.55x | 7.06x | 1.62% | 2.84TCr | |
| 14.86x | 2.72x | 9.35x | 4.08% | 2.1TCr | |
| 10.81x | 0.51x | 5.04x | 2.87% | 1.83TCr | |
| 30.11x | 1.19x | 12.59x | 0.61% | 1.81TCr | |
| 13.8x | 1.4x | 7.24x | 3.99% | 1.68TCr | |
| 47.63x | 5.21x | 36.4x | 0.76% | 1.51TCr | |
| Average | 19.39x | 1.58x | 10.92x | 2.57% | 2.55TCr | |
| Weighted average by Cap. | 17.89x | 1.35x | 9.56x | 2.63% |
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
- DOM Stock
- DTCGF Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
