|
Real-time Estimate
Cboe Europe
12:29:36 14/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 62.95 SEK | 0.00% |
|
-2.40% | -3.96% |
| 08-25 | Reshuffles the small-cap portfolio, buys Note and Nordrest | FW |
| 08-17 | Diös signs two new lease agreements in Luleå | FW |
Company Valuation: Diös AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,792 | 10,671 | 12,248 | 11,201 | 9,308 | 8,745 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -6.05% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,879 | 25,852 | 25,793 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -1.91% | -0.11% | -0.23% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 9.2x | 9.55x | 9.38x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.7x | 0.67x | 0.64x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.5x | -2.56x | 5.07x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.3x | 3.24x | 3.16x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.75x | 9.57x | 9.32x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.9x | 14.6x | 14.2x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.4x | 14.7x | 14.3x |
| EV / FCF | - | - | -45.2x | -155x | -614x | 103x | 32.2x | 30.1x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | 0.97% | 3.11% | 3.32% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | - | 2.5 | 2.638 | 2.8 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | - | 3.97% | 4.19% | 4.45% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 6.844 | 6.589 | 6.711 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | - | 36.5% | 40% | 41.7% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,653 | 2,701 | 2,768 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,736 | 1,771 | 1,821 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,793 | 1,759 | 1,809 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 964.2 | 969 | 1,001 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,135 | 17,107 | 17,048 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 62.95 | 62.95 | 62.95 |
| Nbr of stocks (in thousands) | 141,344 | 141,431 | 141,431 | 141,431 | 141,785 | 138,916 | - | - |
| Announcement Date | 2/11/22 A | 2/14/23 A | 2/16/24 A | 2/14/25 A | 2/13/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.2x | 9.75x | 14.91x | 3.97% | 903M | |
| 14.04x | 4.51x | 12.17x | 3.61% | 39.98B | |
| 17.8x | 3.94x | 15.85x | 1.38% | 28.22B | |
| 7.88x | 1.42x | 7.8x | 4.49% | 26.51B | |
| 5.45x | 0.65x | 1.36x | 9.17% | 26.23B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 26.13B | |
| 10.63x | 2.15x | 9.15x | 3.95% | 21.37B | |
| 7.85x | 0.87x | 3.17x | 2.85% | 20.08B | |
| 13.11x | 6.41x | 16.85x | 1.66% | 19.31B | |
| 37.44x | 13.73x | 34.11x | 3.16% | 18.14B | |
| Average | 13.72x | 4.65x | 13.01x | 3.68% | 22.69B | |
| Weighted average by Cap. | 13.67x | 3.84x | 12.25x | 3.72% |
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
- DIOS Stock
- Valuation Diös AB
Select your edition
All financial news and data tailored to specific country editions
