|
Real-time Estimate
Cboe Europe
15:55:01 23/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 461.80 SEK | -0.47% |
|
+2.49% | +17.55% |
| 12:25pm | 11 stocks have so far today posted new 52-week highs on the Stockholm Stock Exchange | FW |
| 09-22 | Trelleborg business area head Jean-Paul Mindermann increases his shareholding | FW |
Company Valuation: Trelleborg AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 64,461 | 61,984 | 82,199 | 87,992 | 88,518 | 103,247 | - | - |
| Change | - | -3.84% | 32.61% | 7.05% | 0.6% | 16.64% | - | - |
| Enterprise Value (EV) 1 | 72,828 | 83,213 | 79,950 | 94,391 | 95,624 | 110,789 | 110,474 | 109,465 |
| Change | - | 14.26% | -3.92% | 18.06% | 1.31% | 15.86% | -0.28% | -0.91% |
| P/E | 17.3x | 12.1x | 8.39x | 24.1x | 24.9x | 24.7x | 21.1x | 19x |
| PBR | 1.95x | 1.65x | 1.97x | 2.12x | 2.42x | 2.71x | 2.54x | 2.38x |
| PEG | - | 0.3x | 0x | -0.4x | 130.56x | 1.3x | 1.2x | 1.7x |
| Capitalization / Revenue | 1.9x | 2.06x | 2.4x | 2.58x | 2.58x | 2.84x | 2.66x | 2.54x |
| EV / Revenue | 2.15x | 2.77x | 2.33x | 2.76x | 2.79x | 3.05x | 2.84x | 2.7x |
| EV / EBITDA | 10.6x | 12.9x | 10.9x | 12.5x | 12.2x | 13.2x | 11.9x | 11.2x |
| EV / EBIT | 14.1x | 16.4x | 14.5x | 16.8x | 16.8x | 17.5x | 15.6x | 14.5x |
| EV / FCF | 21.4x | 31.8x | 22.4x | 29.6x | 26.5x | 31.1x | 22.3x | 19.7x |
| FCF Yield | 4.67% | 3.15% | 4.47% | 3.38% | 3.78% | 3.22% | 4.48% | 5.08% |
| Dividend per Share 2 | 5.5 | 6 | 6.75 | 7.5 | 8 | 8.575 | 9.418 | 10.06 |
| Rate of return | 2.31% | 2.49% | 2% | 1.98% | 2.04% | 1.85% | 2.03% | 2.17% |
| EPS 2 | 13.71 | 19.94 | 40.24 | 15.73 | 15.76 | 18.8 | 22.01 | 24.44 |
| Distribution rate | 40.1% | 30.1% | 16.8% | 47.7% | 50.8% | 45.6% | 42.8% | 41.1% |
| Net sales 1 | 33,864 | 30,095 | 34,286 | 34,170 | 34,329 | 36,350 | 38,860 | 40,588 |
| EBITDA 1 | 6,864 | 6,475 | 7,368 | 7,549 | 7,808 | 8,364 | 9,269 | 9,813 |
| EBIT 1 | 5,151 | 5,066 | 5,518 | 5,602 | 5,706 | 6,343 | 7,066 | 7,551 |
| Net income 1 | 3,716 | 5,260 | 10,075 | 3,736 | 3,596 | 4,194 | 4,843 | 5,303 |
| Net Debt 1 | 8,367 | 21,229 | -2,249 | 6,399 | 7,106 | 7,542 | 7,227 | 6,218 |
| Reference price 2 | 237.80 | 240.80 | 337.60 | 378.60 | 392.70 | 464.00 | 464.00 | 464.00 |
| Nbr of stocks (in thousands) | 271,072 | 257,409 | 243,479 | 232,413 | 225,409 | 222,516 | - | - |
| Announcement Date | 04/02/22 | 27/01/23 | 02/02/24 | 28/01/25 | 29/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.68x | 3.05x | 13.25x | 1.85% | 10.47B | |
| 14.5x | - | - | - | 13.25B | |
| 303.04x | 61.7x | 206.83x | 0.13% | 7.91B | |
| 19.36x | 1.8x | 10.61x | 2% | 6.56B | |
| 17.69x | 2.15x | 9.51x | -.--% | 6.62B | |
| 179.06x | 30.81x | 103.67x | 0.12% | 6.29B | |
| 89.49x | 7.76x | 33.84x | 0.39% | 3.73B | |
| 34.2x | 4.02x | 17.83x | 1% | 3.7B | |
| 31.85x | - | - | - | 2.61B | |
| Average | 79.32x | 15.90x | 56.51x | 0.78% | 6.79B | |
| Weighted average by Cap. | 77.86x | 17.30x | 60.75x | 0.87% |
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
- TREL B Stock
- Valuation Trelleborg AB
Select your edition
All financial news and data tailored to specific country editions
