Valuation SinterCast AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:06:49 31/01/2022 pm IST			5-day change	1st Jan Change
144.00 ^SEK	+9.57%		+34.89%	+38.46%

04/06	SinterCast Wins Mini-System Order in US	MT
04/06	SinterCast secures licensing order from ACE MFG in the US	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	998.3	808.3	723.2	756.2	746.5	714.8	-	-
Change	-	-19.03%	-10.53%	4.57%	-1.29%	-4.25%	-	-
Enterprise Value (EV) ¹	970.9	794.1	710.9	733.1	741.3	678.8	664.8	652.8
Change	-	-18.21%	-10.48%	3.13%	1.11%	-8.43%	-2.06%	-1.81%
P/E	30.6x	24.4x	17.2x	22.1x	30.4x	21.2x	16.4x	14.3x
PBR	8.82x	7.22x	6.37x	7.34x	9.81x	7.49x	7.01x	6.86x
PEG	-	14.03x	0.6x	-1.2x	-1.1x	0.6x	0.6x	1x
Capitalization / Revenue	9.3x	6.81x	5.38x	5.58x	6.91x	6.01x	5.22x	4.77x
EV / Revenue	9.04x	6.69x	5.29x	5.41x	6.86x	5.7x	4.85x	4.35x
EV / EBITDA	27.5x	22.8x	14.5x	15.4x	20.4x	15.1x	11.1x	9.89x
EV / EBIT	30.8x	26x	16.6x	17x	22.6x	16.2x	12.1x	10.4x
EV / FCF	32.1x	32.7x	17.6x	12.7x	21.4x	12.6x	12.3x	10.5x
FCF Yield	3.11%	3.06%	5.68%	7.88%	4.67%	7.96%	8.12%	9.5%
Dividend per Share ²	5	5	5.5	6	7	5.26	6.8	7.83
Rate of return	3.55%	4.39%	5.39%	5.61%	6.6%	5.18%	6.7%	7.71%
EPS ²	4.6	4.68	5.94	4.85	3.49	4.78	6.19	7.12
Distribution rate	109%	107%	92.6%	124%	201%	110%	110%	110%
Net sales ¹	107.4	118.7	134.4	135.6	108	119	137	150
EBITDA ¹	35.3	34.9	49.1	47.5	36.4	45	60	66
EBIT ¹	31.5	30.6	42.7	43.2	32.8	42	55	63
Net income ¹	32.9	33.1	42.1	34.3	24.6	33	44	50
Net Debt ¹	-27.4	-14.2	-12.3	-23.1	-5.2	-36	-50	-62
Reference price ²	140.80	114.00	102.00	107.00	106.00	101.50	101.50	101.50
Nbr of stocks (in thousands)	7,090	7,090	7,090	7,068	7,042	7,042	-	-
Announcement Date	08/02/22	08/02/23	28/02/24	19/02/25	17/02/26	-	-	-

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.($)
CUMMINS INC.	25.67x	2.79x	15.28x	1.13%	10TCr
CUMMINS INDIA LIMITED	68.64x	12.84x	60.87x	0.94%	1.66TCr
MODINE MANUFACTURING COMPANY	38.43x	3.73x	22.62x	-.--%	1.5TCr
GARRETT MOTION INC.	18.66x	2.03x	11.05x	0.91%	655.35Cr
FEILONG AUTO COMPONENTS CO., LTD.	67.83x	-	-	0.85%	438.87Cr
ATMUS FILTRATION TECHNOLOGIES INC.	19.25x	2.55x	12.56x	0.43%	442.42Cr
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	28.54x	-	-	1.39%	425.59Cr
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	44.74x	-	-	-	355.23Cr
HANGZHOU XZB TECH CO., LTD	38.16x	-	-	-	183.13Cr
Average	38.88x	4.79x	24.48x	0.81%	1.74TCr
Weighted average by Cap.	32.79x	4.01x	21.06x	0.96%