Valuation Dometic Group AB

Stocks

Market Closed - Nasdaq Stockholm 00:00:00 03/10/2026 HKT			5-day change	1st Jan Change
20.42 ^SEK	-0.20%		-2.95%	-56.42%

10-02	Stockholm bourse ended Friday higher, Volvo Cars fell on outlook warning	FW
10-02	Clear gains in Stockholm - Volvo Cars and Sweco retreat	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	6,524	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-56.42%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	17,430	16,446	15,531
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-29.86%	-5.64%	-5.56%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	10.9x	6.31x	5.3x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.29x	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	0.29x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.87x	0.77x	0.7x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.14x	5.05x	4.5x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.9x	8.13x	6.94x
EV / FCF	69.6x	28x	9.64x	8x	10x	13.4x	9.18x	8.26x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.45%	10.9%	12.1%
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%	-	5.04%	6.45%	7.47%
EPS ²	5.58	5.58	4.17	-7.21	1.34	1.87	3.236	3.85
Distribution rate	43.9%	23.3%	45.6%	-18%	-	55.1%	40.7%	39.6%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,105	21,354	22,130
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,837	3,258	3,455
EBIT ¹	2,979	3,321	2,849	77	1,708	1,598	2,023	2,238
Net income ¹	1,726	1,784	1,332	-2,303	428	597.1	1,033	1,230
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,905	9,922	9,007
Reference price ²	118.95	67.28	90.12	52.00	46.86	20.42	20.42	20.42
Nbr of stocks (in thousands)	319,500	319,500	319,500	319,500	319,500	319,500	-	-
Announcement Date	27/1/22	27/1/23	31/1/24	29/1/25	28/1/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOMETIC GROUP AB	10.92x	0.87x	6.14x	5.04%	650M
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	15.89x	1.11x	8.06x	2.95%	28.02B
Weighted average by Cap.	16.82x	1.30x	8.77x	2.5%