|
Real-time Estimate
Cboe Europe
18:34:06 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 20.58 SEK | +0.59% |
|
-1.81% | -55.91% |
| 03:07pm | Clear gains in Stockholm - Volvo Cars and Sweco retreat | FW |
| 10:50am | Stockholm Stock Exchange expected to open slightly higher on Friday | FW |
Company Valuation: Dometic Group AB
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 | 6,537 | - | - |
| Change | - | -43.44% | 33.95% | -42.3% | -9.88% | -56.34% | - | - |
| Enterprise Value (EV) 1 | 51,514 | 35,740 | 40,729 | 27,903 | 24,850 | 17,438 | 16,503 | 15,608 |
| Change | - | -30.62% | 13.96% | -31.49% | -10.94% | -29.83% | -5.36% | -5.42% |
| P/E | 21.3x | 12.1x | 21.6x | -7.21x | 35x | 10.9x | 6.3x | 5.31x |
| PBR | 1.64x | 0.81x | 1.11x | 0.65x | 0.72x | 0.3x | 0.29x | 0.28x |
| PEG | - | - | -0.9x | 0x | -0x | 0.3x | 0.1x | 0.3x |
| Capitalization / Revenue | 1.77x | 0.72x | 1.04x | 0.67x | 0.71x | 0.32x | 0.31x | 0.3x |
| EV / Revenue | 2.4x | 1.2x | 1.47x | 1.13x | 1.18x | 0.87x | 0.78x | 0.71x |
| EV / EBITDA | 13.6x | 8.38x | 9.42x | 7.78x | 8.23x | 6.14x | 5.06x | 4.51x |
| EV / EBIT | 17.3x | 10.8x | 14.3x | 362x | 14.5x | 10.9x | 8.14x | 6.96x |
| EV / FCF | 69.6x | 28x | 9.64x | 8x | 10x | 12.5x | 8.6x | 8.23x |
| FCF Yield | 1.44% | 3.57% | 10.4% | 12.5% | 9.97% | 8.01% | 11.6% | 12.2% |
| Dividend per Share 2 | 2.45 | 1.3 | 1.9 | 1.3 | - | 1.03 | 1.317 | 1.525 |
| Rate of return | 2.06% | 1.93% | 2.11% | 2.5% | - | 5.03% | 6.44% | 7.45% |
| EPS 2 | 5.58 | 5.58 | 4.17 | -7.21 | 1.34 | 1.873 | 3.248 | 3.856 |
| Distribution rate | 43.9% | 23.3% | 45.6% | -18% | - | 55% | 40.5% | 39.5% |
| Net sales 1 | 21,500 | 29,764 | 27,775 | 24,620 | 21,042 | 20,120 | 21,179 | 21,950 |
| EBITDA 1 | 3,775 | 4,266 | 4,326 | 3,587 | 3,018 | 2,839 | 3,263 | 3,458 |
| EBIT 1 | 2,979 | 3,321 | 2,849 | 77 | 1,708 | 1,600 | 2,028 | 2,242 |
| Net income 1 | 1,726 | 1,784 | 1,332 | -2,303 | 428 | 598.6 | 1,037 | 1,232 |
| Net Debt 1 | 13,509 | 14,244 | 11,936 | 11,289 | 9,878 | 10,901 | 9,966 | 9,071 |
| Reference price 2 | 118.95 | 67.28 | 90.12 | 52.00 | 46.86 | 20.46 | 20.46 | 20.46 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.92x | 0.87x | 6.14x | 5.03% | 651M | |
| 18.08x | 1.98x | 10.87x | 1.62% | 71.17B | |
| 20.49x | 1.4x | 10.78x | 1.81% | 46.93B | |
| 14.44x | 0.65x | 4.7x | 4% | 32.15B | |
| 11.75x | 0.56x | 4.88x | 3.99% | 29.29B | |
| 8.23x | 0.49x | 6.24x | 1.83% | 24.79B | |
| 14.38x | 2.6x | 8.96x | 4.24% | 20.21B | |
| 19.53x | 0.86x | 10.34x | 3.39% | 17.25B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.23B | |
| 10.33x | 0.49x | 4.75x | 3.08% | 17.08B | |
| Average | 15.74x | 1.10x | 7.99x | 2.96% | 27.68B | |
| Weighted average by Cap. | 16.53x | 1.27x | 8.61x | 2.54% |
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
- DOM Stock
- Valuation Dometic Group AB
Select your edition
All financial news and data tailored to specific country editions
