Valuation Dometic Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 17/07/2026 pm IST			5-day change	1st Jan Change
22.78 ^SEK	-0.70%		-6.41%	-51.39%

15/07	Pareto Securities cuts target price for Dometic to 25 kronor (28), reiterates hold	FW
15/07	Berenberg cuts Dometic target price to 45 kronor (55), reiterates buy	FW

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	7,278	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-51.39%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,734	17,939	17,187
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-24.61%	-4.24%	-4.19%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	12.2x	7.01x	5.9x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.33x	0.32x	0.31x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.36x	0.34x	0.33x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.93x	0.85x	0.78x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.56x	5.5x	4.97x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	11.7x	8.84x	7.66x
EV / FCF	69.6x	28x	9.64x	8x	10x	13.4x	9.44x	9.17x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.46%	10.6%	10.9%
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%	-	4.52%	5.78%	6.69%
EPS ²	5.58	5.58	4.17	-7.21	1.34	1.873	3.25	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	1,232
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	22.78	22.78	22.78
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOMETIC GROUP AB	12.16x	0.93x	6.56x	4.52%	76Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.36x	1.38x	10.65x	1.85%	4.32TCr
DENSO CORPORATION	12.21x	0.65x	5.44x	3.73%	3.26TCr
WEICHAI POWER CO., LTD.	15.46x	0.63x	4.65x	3.77%	3.18TCr
HYUNDAI MOBIS CO.,LTD	10.2x	0.62x	8.12x	1.44%	2.89TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.6x	2.48x	8.7x	4.34%	2.01TCr
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.98%	1.81TCr
CONTINENTAL AG	12.09x	1.06x	6.01x	4.15%	1.65TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.73x	1.1x	11.51x	0.58%	1.58TCr
NINGBO TUOPU GROUP CO.,LTD.	27.39x	2.53x	15.07x	1.11%	1.3TCr
Average	16.22x	1.19x	8.17x	2.85%	2.21TCr
Weighted average by Cap.	16.03x	1.12x	8.01x	2.72%