|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 105.00 SEK | +3.45% |
|
+3.45% | -0.94% |
| 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 | 714.8 | - | - |
| Change | - | -19.03% | -10.53% | 4.57% | -1.29% | -4.25% | - | - |
| Enterprise Value (EV) 1 | 970.9 | 794.1 | 710.9 | 733.1 | 741.3 | 678.8 | 664.8 | 652.8 |
| Change | - | -18.21% | -10.48% | 3.13% | 1.11% | -8.43% | -2.06% | -1.81% |
| P/E | 30.6x | 24.4x | 17.2x | 22.1x | 30.4x | 21.2x | 16.4x | 14.3x |
| PBR | 8.82x | 7.22x | 6.37x | 7.34x | 9.81x | 7.49x | 7.01x | 6.86x |
| 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 | 6.01x | 5.22x | 4.77x |
| EV / Revenue | 9.04x | 6.69x | 5.29x | 5.41x | 6.86x | 5.7x | 4.85x | 4.35x |
| EV / EBITDA | 27.5x | 22.8x | 14.5x | 15.4x | 20.4x | 15.1x | 11.1x | 9.89x |
| EV / EBIT | 30.8x | 26x | 16.6x | 17x | 22.6x | 16.2x | 12.1x | 10.4x |
| EV / FCF | 32.1x | 32.7x | 17.6x | 12.7x | 21.4x | 12.6x | 12.3x | 10.5x |
| FCF Yield | 3.11% | 3.06% | 5.68% | 7.88% | 4.67% | 7.96% | 8.12% | 9.5% |
| 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% | 5.18% | 6.7% | 7.71% |
| 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 | 101.50 | 101.50 | 101.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.23x | 5.7x | 15.08x | 5.18% | 73.54M | |
| 24.08x | 2.62x | 14.36x | 1.2% | 94.15B | |
| 68.9x | 12.89x | 61.1x | 0.94% | 16.51B | |
| 33.12x | 3.22x | 19.53x | -.--% | 12.91B | |
| 17.9x | 1.96x | 10.67x | 0.95% | 6.29B | |
| 17.64x | 2.37x | 11.64x | 0.46% | 4.05B | |
| 52.28x | - | - | - | 4.15B | |
| 22.69x | - | - | 1.74% | 3.38B | |
| 41.74x | - | - | - | 2B | |
| 14.72x | 0.19x | 2.25x | 2.2% | 1.74B | |
| Average | 31.43x | 4.14x | 19.24x | 1.59% | 14.53B | |
| Weighted average by Cap. | 30.43x | 3.86x | 20.13x | 1.05% |
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
