Valuation Dometic Group AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:30:05 22/06/2026 +04			5-day change	1st Jan Change
2.890 ^USD	-16.23%		-.--%	-40.41%

07-10	Strong booking outlook for camping, above the 2025 record level	FW
07-09	Dometic expected to report adjusted ebita of 800 million kronor, Modular	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	7,777	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-48.06%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,512	17,650	16,816
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-25.51%	-4.65%	-4.72%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	10.8x	7.06x	5.97x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.35x	0.34x	0.33x
PEG	-	-	-0.9x	0x	-0x	0.2x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.39x	0.37x	0.35x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.92x	0.83x	0.76x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.28x	5.32x	4.78x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.9x	8.39x	7.25x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.8x	9.7x	8.64x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.79%	10.3%	11.6%
Dividend per Share ²	2.45	1.3	1.9	1.3	-	1.1	1.45	1.683
Rate of return	2.06%	1.93%	2.11%	2.5%	-	4.52%	5.96%	6.92%
EPS ²	5.58	5.58	4.17	-7.21	1.34	2.252	3.447	4.076
Distribution rate	43.9%	23.3%	45.6%	-18%	-	48.8%	42.1%	41.3%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,167	21,274	22,083
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,950	3,318	3,520
EBIT ¹	2,979	3,321	2,849	77	1,708	1,703	2,103	2,320
Net income ¹	1,726	1,784	1,332	-2,303	428	720.4	1,102	1,302
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,735	9,874	9,040
Reference price ²	118.95	67.28	90.12	52.00	46.86	24.34	24.34	24.34
Nbr of stocks (in thousands)	319,500	319,500	319,500	319,500	319,500	319,500	-	-
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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.37x	1.57x	12.17x	1.61%	49.87B
WEICHAI POWER CO., LTD.	17.79x	0.74x	5.44x	3.28%	35.81B
DENSO CORPORATION	12.02x	0.64x	5.35x	3.79%	32.22B
HYUNDAI MOBIS CO.,LTD	10.33x	0.63x	8.21x	1.43%	28.98B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.79x	2.32x	8.16x	4.57%	18.96B
MAGNA INTERNATIONAL INC.	10.62x	0.5x	4.89x	3.08%	17.53B
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	16.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.48x	1.1x	11.53x	0.59%	15.81B
NINGBO TUOPU GROUP CO.,LTD.	31.01x	2.87x	17.09x	0.99%	14.7B
Average	17.51x	1.27x	8.76x	2.6%	25.62B
Weighted average by Cap.	17.40x	1.19x	8.62x	2.58%