|
Market Closed -
Nasdaq Stockholm
10:30:00 13/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 470.80 SEK | -0.21% |
|
+3.79% | +19.89% |
| 13/11 | Small upward revisions to Trelleborg's earnings forecasts after report | FW |
| 12/11 | 14 stocks have hit new 52-week highs on the Stockholm Stock Exchange so far today | FW |
Company Valuation: Trelleborg AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 64,461 | 61,984 | 82,199 | 87,992 | 88,518 | 1,04,716 | - | - |
| Change | - | -3.84% | 32.61% | 7.05% | 0.6% | 18.3% | - | - |
| Enterprise Value (EV) 1 | 72,828 | 83,213 | 79,950 | 94,391 | 95,624 | 1,12,970 | 1,12,240 | 1,11,408 |
| Change | - | 14.26% | -3.92% | 18.06% | 1.31% | 18.14% | -0.65% | -0.74% |
| P/E | 17.3x | 12.1x | 8.39x | 24.1x | 24.9x | 25.5x | 20.8x | 18.8x |
| PBR | 1.95x | 1.65x | 1.97x | 2.12x | 2.42x | 2.71x | 2.55x | 2.38x |
| PEG | - | 0.3x | 0x | -0.4x | 130.56x | 1.5x | 0.9x | 1.7x |
| Capitalization / Revenue | 1.9x | 2.06x | 2.4x | 2.58x | 2.58x | 2.86x | 2.59x | 2.48x |
| EV / Revenue | 2.15x | 2.77x | 2.33x | 2.76x | 2.79x | 3.08x | 2.78x | 2.64x |
| EV / EBITDA | 10.6x | 12.9x | 10.9x | 12.5x | 12.2x | 13.6x | 11.8x | 11.2x |
| EV / EBIT | 14.1x | 16.4x | 14.5x | 16.8x | 16.8x | 17.6x | 15.3x | 14.2x |
| EV / FCF | 21.4x | 31.8x | 22.4x | 29.6x | 26.5x | 31.5x | 23.1x | 19.4x |
| FCF Yield | 4.67% | 3.15% | 4.47% | 3.38% | 3.78% | 3.17% | 4.33% | 5.15% |
| Dividend per Share 2 | 5.5 | 6 | 6.75 | 7.5 | 8 | 8.646 | 9.617 | 10.32 |
| Rate of return | 2.31% | 2.49% | 2% | 1.98% | 2.04% | 1.84% | 2.04% | 2.19% |
| EPS 2 | 13.71 | 19.94 | 40.24 | 15.73 | 15.76 | 18.5 | 22.61 | 25.05 |
| Distribution rate | 40.1% | 30.1% | 16.8% | 47.7% | 50.8% | 46.7% | 42.5% | 41.2% |
| Net sales 1 | 33,864 | 30,095 | 34,286 | 34,170 | 34,329 | 36,631 | 40,387 | 42,273 |
| EBITDA 1 | 6,864 | 6,475 | 7,368 | 7,549 | 7,808 | 8,302 | 9,472 | 9,984 |
| EBIT 1 | 5,151 | 5,066 | 5,518 | 5,602 | 5,706 | 6,424 | 7,338 | 7,843 |
| Net income 1 | 3,716 | 5,260 | 10,075 | 3,736 | 3,596 | 4,114 | 4,991 | 5,446 |
| Net Debt 1 | 8,367 | 21,229 | -2,249 | 6,399 | 7,106 | 8,254 | 7,524 | 6,692 |
| Reference price 2 | 237.80 | 240.80 | 337.60 | 378.60 | 392.70 | 470.80 | 470.80 | 470.80 |
| Nbr of stocks (in thousands) | 2,71,072 | 2,57,409 | 2,43,479 | 2,32,413 | 2,25,409 | 2,22,421 | - | - |
| Announcement Date | 04/02/22 | 27/01/23 | 02/02/24 | 28/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.51x | 3.09x | 13.63x | 1.83% | 1.05TCr | |
| 30.87x | 5.29x | 18.86x | 0.85% | 12TCr | |
| 32.1x | 5.02x | 19.14x | 1.67% | 9.06TCr | |
| 31.55x | 3.63x | 20.82x | 0.65% | 7.03TCr | |
| 43.62x | 6.82x | 30.06x | 1.76% | 6.37TCr | |
| 34.86x | 7.21x | 21.11x | -.--% | 5.18TCr | |
| 23.15x | 1.99x | 14.33x | 2.03% | 3.37TCr | |
| 22.88x | 4.36x | 14.99x | 2.61% | 3.19TCr | |
| 24.03x | 4.41x | 16.62x | 0.09% | 3.28TCr | |
| 23.11x | 3.33x | 14.4x | 1.01% | 2.79TCr | |
| Average | 29.17x | 4.51x | 18.40x | 1.25% | 5TCr | |
| Weighted average by Cap. | 31.18x | 4.93x | 19.73x | 1.15% |
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
- TREL B Stock
- Valuation Trelleborg AB
Select your edition
All financial news and data tailored to specific country editions
