Valuation Dometic Group AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:30:05 22/06/2026 +03			5-day change	1st Jan Change
2.890 ^USD	-16.23%		-.--%	-40.41%

07-27	US recreational vehicle market fell 13.1% in June - RVIA	FW
07-24	Nine 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	7,943	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-46.95%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	19,399	18,604	17,852
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-21.94%	-4.1%	-4.04%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	13.3x	7.65x	6.44x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.36x	0.35x	0.34x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.39x	0.37x	0.36x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.96x	0.88x	0.81x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.79x	5.7x	5.16x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	12.1x	9.17x	7.96x
EV / FCF	69.6x	28x	9.64x	8x	10x	13.9x	9.79x	9.53x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.2%	10.2%	10.5%
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%	-	4.14%	5.3%	6.13%
EPS ²	5.58	5.58	4.17	-7.21	1.34	1.873	3.249	3.858
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	20,122	21,185	21,956
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,856	3,264	3,459
EBIT ¹	2,979	3,321	2,849	77	1,708	1,600	2,029	2,242
Net income ¹	1,726	1,784	1,332	-2,303	428	599	1,038	1,233
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	11,456	10,661	9,909
Reference price ²	118.95	67.28	90.12	52.00	46.86	24.86	24.86	24.86
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.4x	1.31x	10.02x	1.91%	42.8B
WEICHAI POWER CO., LTD.	17.42x	0.76x	5.6x	3.34%	36.76B
DENSO CORPORATION	12.17x	0.56x	4.94x	3.88%	30.08B
HYUNDAI MOBIS CO.,LTD	10.23x	0.63x	8x	1.45%	30.09B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.68x	2.7x	9.44x	4.07%	21.35B
MAGNA INTERNATIONAL INC.	10.98x	0.52x	5.04x	2.82%	18.62B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.73x	1.14x	11.9x	0.56%	16.58B
CONTINENTAL AG	11.92x	1.12x	5.88x	3.97%	16.41B
BORGWARNER INC.	12.66x	0.99x	6.56x	1.06%	12.93B
Average	15.36x	1.08x	7.49x	2.56%	25.07B
Weighted average by Cap.	15.50x	1.05x	7.53x	2.63%