Valuation Dometic Group AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 11:19:18 09/07/2026 +04			5-day change	1st Jan Change
2.122 ^EUR	+0.95%		-4.11%	-51.12%

07-06	Espiria Sweden Small Cap fell 5.1% in June, sees speculative elements in the market	FW
07-06	Kavaljer Quality Focus fell 3.4 percent in June, bought Chemometec	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	7,412	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-50.49%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,148	17,286	16,452
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-26.97%	-4.75%	-4.82%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	10.3x	6.73x	5.69x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.34x	0.33x	0.32x
PEG	-	-	-0.9x	0x	-0x	0.2x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.37x	0.35x	0.34x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.9x	0.81x	0.75x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.15x	5.21x	4.67x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.7x	8.22x	7.09x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.6x	9.5x	8.46x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.95%	10.5%	11.8%
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%	-	4.74%	6.25%	7.26%
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	23.20	23.20	23.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.37x	1.44x	11.16x	1.76%	45.29B
DENSO CORPORATION	12.09x	0.64x	5.38x	3.76%	32.19B
HYUNDAI MOBIS CO.,LTD	10.32x	0.63x	8.24x	1.42%	28.84B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.04x	2.4x	8.44x	4.48%	19.26B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.78x	3.15%	17.11B
CONTINENTAL AG	11.79x	1.04x	5.99x	4.25%	16.08B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	36.6x	1.28x	14.05x	0.6%	15.48B
NINGBO TUOPU GROUP CO.,LTD.	29.59x	2.74x	16.29x	1.03%	13.98B
BORGWARNER INC.	12.8x	1.01x	6.66x	1.04%	13.17B
Average	17.55x	1.30x	9.00x	2.39%	22.38B
Weighted average by Cap.	16.99x	1.23x	8.89x	2.42%