|
Delayed
Nasdaq Stockholm
09:30:00 14/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 20.40 SEK | +4.51% |
|
+5.15% | -56.47% |
| 12/10 | Dagens industri: Dometic still ice-cold after share price plunge - analysis | FW |
| 09/10 | Affarsvarlden gives a neutral recommendation for Dometic | 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 | 6,237 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -58.34% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 16,975 | 15,994 | 15,165 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -31.69% | -5.78% | -5.18% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 10.6x | 6.13x | 5.13x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.28x | 0.28x | 0.27x |
| PEG | - | - | -0.9x | 0x | -0x | 0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.31x | 0.29x | 0.28x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.84x | 0.75x | 0.68x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 5.97x | 4.93x | 4.4x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 10.9x | 7.95x | 6.81x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 12x | 10.4x | 8.88x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 8.36% | 9.65% | 11.3% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 0.97 | 1.367 | 1.608 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 4.97% | 7% | 8.24% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.843 | 3.186 | 3.805 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 52.6% | 42.9% | 42.3% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,116 | 21,430 | 22,213 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,842 | 3,247 | 3,445 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,552 | 2,012 | 2,228 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 588.3 | 1,018 | 1,215 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 10,739 | 9,758 | 8,929 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 19.52 | 19.52 | 19.52 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.59x | 0.84x | 5.97x | 4.97% | 63Cr | |
| 18.52x | 2.03x | 11.12x | 1.58% | 7.29TCr | |
| 19.82x | 1.36x | 10.45x | 1.87% | 4.51TCr | |
| 13.61x | 0.59x | 4.3x | 4.24% | 3.01TCr | |
| 12.01x | 0.56x | 4.92x | 3.97% | 2.93TCr | |
| 7.55x | 0.44x | 5.72x | 2.01% | 2.3TCr | |
| 14.53x | 2.63x | 9.06x | 4.19% | 2.05TCr | |
| 20.4x | 0.89x | 10.71x | 3.25% | 1.8TCr | |
| 29.59x | 1.17x | 12.42x | 0.62% | 1.78TCr | |
| 10.51x | 0.49x | 4.81x | 3.03% | 1.73TCr | |
| Average | 15.71x | 1.10x | 7.95x | 2.97% | 2.75TCr | |
| Weighted average by Cap. | 16.60x | 1.29x | 8.64x | 2.55% |
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
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
