Valuation Dometic Group AB OTC Markets

Stocks

Market Closed - OTC Markets 16:42:18 09/09/2026 +03			5-day change	1st Jan Change
2.400 ^USD	-4.00%		0.00%	-50.52%

09-22	16 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange	FW
09-21	15 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange	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	6,984	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-53.35%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	17,885	16,950	16,055
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-28.03%	-5.23%	-5.28%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	11.7x	6.73x	5.67x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.32x	0.31x	0.3x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.35x	0.33x	0.32x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.89x	0.8x	0.73x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.26x	5.19x	4.64x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	11.2x	8.36x	7.16x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.8x	8.83x	8.46x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.81%	11.3%	11.8%
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%	-	4.71%	6.02%	6.98%
EPS ²	5.58	5.58	4.17	-7.21	1.34	1.871	3.248	3.856
Distribution rate	43.9%	23.3%	45.6%	-18%	-	55%	40.5%	39.5%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,120	21,179	21,950
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,856	3,263	3,458
EBIT ¹	2,979	3,321	2,849	77	1,708	1,600	2,028	2,242
Net income ¹	1,726	1,784	1,332	-2,303	428	598.6	1,037	1,232
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,901	9,966	9,071
Reference price ²	118.95	67.28	90.12	52.00	46.86	21.86	21.86	21.86
Nbr of stocks (in thousands)	319,500	319,500	319,500	319,500	319,500	319,500	-	-
Announcement Date	1/27/22 A	1/27/23 A	1/31/24 A	1/29/25 A	1/28/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	41.24B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.5B
HYUNDAI MOBIS CO.,LTD	8.01x	0.47x	6.06x	1.88%	24.27B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.43x	2.6x	8.95x	4.22%	20.25B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.06x	1.19x	12.57x	0.61%	17.85B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.96B
CONTINENTAL AG	13.34x	1.37x	7.06x	4.13%	16.01B
BOSCH LIMITED	47.29x	5.17x	36.14x	0.76%	14.85B
BORGWARNER INC.	12.67x	0.96x	6.39x	1.07%	12.45B
Average	18.47x	1.56x	10.72x	2.41%	21.6B
Weighted average by Cap.	17.41x	1.40x	9.82x	2.51%