|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 108.00 SEK | +0.47% |
|
0.00% | +1.89% |
| 07-21 | SinterCast Technology to Support North American Commercial Vehicle Engine Platform | MT |
| 07-21 | SinterCast licensee Ironcast has received a CGI order | 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 | 757 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | 1.42% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 725.5 | 707.5 | 694 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -2.12% | -2.48% | -1.91% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 23.5x | 17x | 14.3x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 8.05x | 7.34x | 7.07x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 0.8x | 0.4x | 0.7x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 6.42x | 5.45x | 4.88x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 6.15x | 5.09x | 4.48x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 16.5x | 11.6x | 9.91x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 18.1x | 12.6x | 10.4x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 14x | 12.9x | 10.8x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.17% | 7.77% | 9.22% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 5.03 | 6.95 | 8.28 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.68% | 6.47% | 7.7% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.57 | 6.32 | 7.53 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 110% | 110% | 110% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 118 | 139 | 155 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 44 | 61 | 70 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 40 | 56 | 67 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 32 | 45 | 53 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -31.5 | -49.5 | -63 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 107.50 | 107.50 | 107.50 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.52x | 6.15x | 16.49x | 4.68% | 78.08M | |
| 22.6x | 2.47x | 13.51x | 1.28% | 88.53B | |
| 55.24x | 10.55x | 50.14x | 1.2% | 15.83B | |
| 28.22x | 2.76x | 16.77x | -.--% | 11.05B | |
| 16.12x | 1.79x | 9.71x | 1.07% | 5.6B | |
| 19.29x | 2.56x | 12.61x | 0.42% | 4.45B | |
| 58.78x | - | - | 0.98% | 3.82B | |
| 34.96x | - | - | - | 2.79B | |
| 16.26x | - | - | 2.43% | 2.43B | |
| 14.22x | 0.26x | 3.61x | 1.82% | 1.74B | |
| Average | 28.92x | 3.79x | 17.55x | 1.54% | 13.63B | |
| Weighted average by Cap. | 27.52x | 3.45x | 18.01x | 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
- SINT Stock
- Valuation SinterCast AB
Select your edition
All financial news and data tailored to specific country editions
