|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 108.00 SEK | -0.46% |
|
-0.46% | +1.89% |
| 21/07 | SinterCast Technology to Support North American Commercial Vehicle Engine Platform | MT |
| 21/07 | SinterCast licensee Ironcast has received a CGI order | 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 | 760.6 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | 1.89% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 729.1 | 711.1 | 697.6 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -1.65% | -2.47% | -1.9% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 23.6x | 17.1x | 14.3x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 8.09x | 7.38x | 7.1x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 0.8x | 0.4x | 0.7x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.45x | 5.47x | 4.91x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 6.18x | 5.12x | 4.5x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 16.6x | 11.7x | 9.97x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 18.2x | 12.7x | 10.4x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 14x | 12.9x | 10.9x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.13% | 7.73% | 9.17% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 5.03 | 6.95 | 8.28 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.66% | 6.44% | 7.67% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.57 | 6.32 | 7.53 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 118 | 139 | 155 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 44 | 61 | 70 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 40 | 56 | 67 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 32 | 45 | 53 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -31.5 | -49.5 | -63 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 108.00 | 108.00 | 108.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.63x | 6.18x | 16.57x | 4.66% | 7.97Cr | |
| 22.34x | 2.45x | 13.36x | 1.29% | 8.75TCr | |
| 55.91x | 10.68x | 50.76x | 1.18% | 1.6TCr | |
| 28.44x | 2.69x | 16.41x | -.--% | 1.07TCr | |
| 16.25x | 1.82x | 9.89x | 1.03% | 580.93Cr | |
| 18.26x | 2.45x | 12.02x | 0.45% | 421.67Cr | |
| 45.23x | - | - | 1.27% | 294.42Cr | |
| 30.3x | - | - | - | 242.06Cr | |
| 16.03x | - | - | 2.47% | 240.54Cr | |
| 14.47x | 0.27x | 3.71x | 1.79% | 178.45Cr | |
| Average | 27.09x | 3.79x | 17.53x | 1.57% | 1.34TCr | |
| Weighted average by Cap. | 26.88x | 3.46x | 18.03x | 1.17% |
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
