Valuation Dometic Group AB

Stocks

Real-time Estimate Cboe Europe 10:36:11 17/08/2026 +03			5-day change	1st Jan Change
23.85 ^SEK	-1.20%		-2.04%	-48.83%

08-14	Lannebo High Yield rose 0.3 percent in July, participated in Intrum bond issue	FW
07-27	US recreational vehicle market fell 13.1% in June - RVIA	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	7,713	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-48.48%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	19,169	18,374	17,622
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-22.86%	-4.15%	-4.09%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	12.9x	7.43x	6.26x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.35x	0.34x	0.33x
PEG	-	-	-0.9x	0x	-0x	0.3x	0.1x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.38x	0.36x	0.35x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.95x	0.87x	0.8x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.71x	5.63x	5.09x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	12x	9.06x	7.86x
EV / FCF	69.6x	28x	9.64x	8x	10x	13.7x	9.67x	9.41x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.29%	10.3%	10.6%
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%	-	4.27%	5.45%	6.32%
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	24.14	24.14	24.14
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	12.89x	0.95x	6.71x	4.27%	811M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.78%	14.52B
Average	19.38x	1.53x	10.79x	2.67%	23.99B
Weighted average by Cap.	18.62x	1.35x	9.91x	2.49%