|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 106.00 SEK | -0.93% |
|
-3.20% | - |
| 06-04 | SinterCast Wins Mini-System Order in US | MT |
| 06-04 | SinterCast secures licensing order from ACE MFG in the US | 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 | 746.5 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | 0% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 710.5 | 696.5 | 684.5 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -4.15% | -1.97% | -1.72% |
| P/E Ratio | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 22.2x | 17.1x | 14.9x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 7.82x | 7.32x | 7.16x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 0.6x | 0.6x | 1x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.27x | 5.45x | 4.98x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 5.97x | 5.08x | 4.56x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 15.8x | 11.6x | 10.4x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 16.9x | 12.7x | 10.9x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 13.2x | 12.9x | 11x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.6% | 7.75% | 9.06% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 5.26 | 6.8 | 7.83 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.96% | 6.42% | 7.39% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.78 | 6.19 | 7.12 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 119 | 137 | 150 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 45 | 60 | 66 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 42 | 55 | 63 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 33 | 44 | 50 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -36 | -50 | -62 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 106.00 | 106.00 | 106.00 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.18x | 5.97x | 15.79x | 4.96% | 79.43M | |
| 23.39x | 2.54x | 13.88x | 1.24% | 91.01B | |
| 68.39x | 12.8x | 60.64x | 0.95% | 16.4B | |
| 37.25x | 3.61x | 21.9x | -.--% | 14.5B | |
| 17.88x | 1.96x | 10.66x | 0.95% | 6.28B | |
| 17.7x | 2.38x | 11.68x | 0.46% | 4.07B | |
| 25.81x | - | - | 1.53% | 3.86B | |
| 54.12x | - | - | 1.06% | 3.52B | |
| 35.65x | - | - | - | 2.84B | |
| 238.15x | 1.12x | 9.67x | 0.82% | 2B | |
| Average | 54.05x | 4.34x | 20.60x | 1.33% | 14.46B | |
| Weighted average by Cap. | 33.50x | 3.85x | 20.17x | 1.04% |
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
