|
Market Closed -
Nasdaq Stockholm
15:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 57.15 SEK | -0.09% |
|
-0.87% | -12.95% |
| 10-26 | Danske Bank cuts target price for Diös to SEK 70 (80), reiterates buy - BN | FW |
| 10-26 | Diös CEO: Sees signs of improving leasing market - Kvartalet | 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 | 7,939 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -14.71% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,174 | 25,273 | 25,289 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -4.58% | 0.39% | 0.06% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 7.63x | 8.99x | 8.8x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.63x | 0.6x | 0.58x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.2x | -0.6x | 4.15x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.01x | 2.99x | 2.89x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.56x | 9.53x | 9.21x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.6x | 14.5x | 13.9x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.2x | 14.6x | 14.1x |
| EV / FCF | - | - | -45.2x | -155x | -614x | -306x | 39.2x | 31.1x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | -0.33% | 2.55% | 3.21% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | 2.4 | 2.5 | 2.65 | 2.833 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | 3.66% | 4.37% | 4.64% | 4.96% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 7.49 | 6.36 | 6.495 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | 42.1% | 33.4% | 41.7% | 43.6% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,633 | 2,651 | 2,747 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,727 | 1,738 | 1,813 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,774 | 1,732 | 1,799 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 1,055 | 931.7 | 962.2 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,235 | 17,334 | 17,350 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 57.15 | 57.15 | 57.15 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.63x | 9.56x | 14.58x | 4.37% | 808M | |
| 65.15x | - | - | - | 70.03B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.22B | |
| 18.87x | 4.07x | 16.38x | 1.3% | 29.17B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 14.61x | 3.17x | 15.15x | 2.39% | 27.01B | |
| 8.31x | 1.49x | 8.38x | 4.26% | 27.69B | |
| 10.24x | 2.01x | 7.75x | 4.1% | 20.59B | |
| 8.36x | 2.94x | 6.88x | -.--% | 20.05B | |
| 7.32x | 0.81x | 2.95x | 3.05% | 18.72B | |
| Average | 15.88x | 3.25x | 9.44x | 3.56% | 28.17B | |
| Weighted average by Cap. | 24.58x | 2.68x | 9.37x | 3.58% |
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
