|
Market Closed -
Nasdaq Stockholm
09:30:00 26/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 109.50 SEK | +1.39% |
|
+2.82% | +3.30% |
| 19/08 | Stockholm stock exchange closed flat, Bico and Ambea lead earnings winners | FW |
| 19/08 | Mixed trading on the Stockholm Stock Exchange, OMXS30 index slips 0.2% | FW |
Company Valuation: SinterCast AB
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 | 771.1 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | 3.3% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 746.1 | 730.1 | 716.1 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | 0.65% | -2.14% | -1.92% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 26.6x | 18.6x | 15.2x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 9.13x | 8.2x | 7.76x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 1.5x | 0.4x | 0.7x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.76x | 5.75x | 5.07x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 6.55x | 5.45x | 4.71x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 18.7x | 12.8x | 10.7x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 20.2x | 14x | 11.2x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 17.4x | 14.6x | 11.7x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 5.76% | 6.85% | 8.52% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 4.52 | 6.47 | 7.94 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.13% | 5.91% | 7.25% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.11 | 5.88 | 7.22 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 114 | 134 | 152 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 40 | 57 | 67 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 37 | 52 | 64 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 29 | 42 | 51 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -25 | -41 | -55 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 109.50 | 109.50 | 109.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.28x | 6.45x | 18.39x | 4.19% | 8.03Cr | |
| 20.04x | 2.19x | 12.01x | 1.46% | 7.88TCr | |
| 55.6x | 9.99x | 50.07x | 1.23% | 1.52TCr | |
| 26.25x | 2.51x | 15.39x | -.--% | 998.57Cr | |
| 13.77x | 1.57x | 8.49x | 1.22% | 489.92Cr | |
| 67.4x | - | - | 0.85% | 440.93Cr | |
| 17.59x | 2.33x | 11.5x | 0.44% | 405.04Cr | |
| 38.88x | - | - | - | 312.16Cr | |
| 19.75x | - | - | 2.33% | 255.71Cr | |
| 13.93x | 0.27x | 3.55x | 1.76% | 184.15Cr | |
| Average | 29.95x | 3.62x | 17.06x | 1.5% | 1.25TCr | |
| Weighted average by Cap. | 26.59x | 3.20x | 17.04x | 1.27% |
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
- SINT Stock
- Valuation SinterCast AB
Select your edition
All financial news and data tailored to specific country editions
