|
Market Closed -
Nasdaq Stockholm
00:00:00 17/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 104.50 SEK | +0.48% |
|
+4.92% | -1.42% |
| 10-16 | James Ogilvy of Lazard Frères Gestion joins Sintercast's nomination committee | FW |
| 10-07 | Sintercast increased series production by 19 percent | 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 | 735.9 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | -1.41% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 708.9 | 692.9 | 676.9 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -4.37% | -2.26% | -2.31% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 25.4x | 17.8x | 14.5x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 8.71x | 7.82x | 7.41x |
| PEG | - | 14.03x | 0.6x | -1.2x | -1.1x | 1.4x | 0.4x | 0.6x |
| Capitalization / Revenue | 9.3x | 6.81x | 5.38x | 5.58x | 6.91x | 5.98x | 5.29x | 4.57x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 5.76x | 4.99x | 4.2x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 17.7x | 12.2x | 10.1x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 17.3x | 12.6x | 9.67x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 16.1x | 12.8x | 10.3x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 6.21% | 7.79% | 9.75% |
| Dividend per Share 2 | 5 | 5 | 5.5 | 6 | 7 | 5.04 | 6.79 | 8.65 |
| Rate of return | 3.55% | 4.39% | 5.39% | 5.61% | 6.6% | 4.82% | 6.5% | 8.28% |
| EPS 2 | 4.6 | 4.68 | 5.94 | 4.85 | 3.49 | 4.11 | 5.88 | 7.22 |
| Distribution rate | 109% | 107% | 92.6% | 124% | 201% | 123% | 115% | 120% |
| Net sales 1 | 107.4 | 118.7 | 134.4 | 135.6 | 108 | 123 | 139 | 161 |
| EBITDA 1 | 35.3 | 34.9 | 49.1 | 47.5 | 36.4 | 40 | 57 | 67 |
| EBIT 1 | 31.5 | 30.6 | 42.7 | 43.2 | 32.8 | 41 | 55 | 70 |
| Net income 1 | 32.9 | 33.1 | 42.1 | 34.3 | 24.6 | 29 | 42 | 51 |
| Net Debt 1 | -27.4 | -14.2 | -12.3 | -23.1 | -5.2 | -27 | -43 | -59 |
| Reference price 2 | 140.80 | 114.00 | 102.00 | 107.00 | 106.00 | 104.50 | 104.50 | 104.50 |
| Nbr of stocks (in thousands) | 7,090 | 7,090 | 7,090 | 7,068 | 7,042 | 7,042 | - | - |
| Announcement Date | 8/2/22 | 8/2/23 | 28/2/24 | 19/2/25 | 17/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.3x | 5.73x | 17.64x | 4.85% | 73.5M | |
| 18.72x | 2.04x | 11.19x | 1.57% | 73.34B | |
| 18.1x | 1.24x | 9.58x | 2.06% | 41.58B | |
| 12.36x | 0.52x | 3.78x | 4.67% | 27.39B | |
| 11.97x | 0.56x | 4.91x | 3.98% | 29.25B | |
| 7.35x | 0.43x | 5.54x | 2.05% | 22.2B | |
| 14.64x | 2.65x | 9.11x | 4.16% | 20.61B | |
| 20.84x | 0.91x | 10.89x | 3.18% | 18.41B | |
| 29.64x | 1.18x | 12.45x | 0.62% | 17.84B | |
| 10.66x | 0.5x | 4.87x | 2.99% | 17.59B | |
| Average | 16.96x | 1.58x | 9.00x | 3.01% | 26.83B | |
| Weighted average by Cap. | 16.33x | 1.28x | 8.52x | 2.61% |
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
