Valuation Dometic Group AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 01/10/2026 +03			5-day change	1st Jan Change
20.46 ^SEK	-1.73%		-4.75%	-56.34%

09-30	SB1 Markets cuts target price for Dometic to 22.50 kronor, maintains neutral recommendation	FW
09-30	SB1 Markets lowers price target for Dometic to SEK 22.50 (25), reiterates Neutral	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	6,537	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-56.34%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	17,438	16,503	15,608
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-29.83%	-5.36%	-5.42%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	11.1x	6.41x	5.4x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.3x	0.29x	0.28x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.32x	0.31x	0.3x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.87x	0.78x	0.71x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.11x	5.06x	4.51x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.9x	8.14x	6.96x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.5x	8.6x	8.23x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	8.01%	11.6%	12.2%
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%	-	4.95%	6.32%	7.32%
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	20.82	20.82	20.82
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.($)
DOMETIC GROUP AB	11.13x	0.87x	6.15x	4.95%	666M
CUMMINS INC.	18.06x	1.98x	10.86x	1.62%	71.11B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.05x	1.37x	10.56x	1.85%	46.02B
WEICHAI POWER CO., LTD.	14.43x	0.65x	4.7x	4%	32.17B
DENSO CORPORATION	11.82x	0.56x	4.91x	3.97%	29.51B
HYUNDAI MOBIS CO.,LTD	7.91x	0.47x	5.97x	1.91%	23.96B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.23B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.31x	1.2x	12.66x	0.61%	17.94B
GENUINE PARTS COMPANY	19.63x	0.86x	10.38x	3.37%	17.33B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
Average	15.80x	1.10x	7.99x	2.96%	27.59B
Weighted average by Cap.	16.55x	1.27x	8.59x	2.55%