Valuation Dometic Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 26/06/2026 +03			5-day change	1st Jan Change
24.90 ^SEK	-2.58%		-11.70%	-46.86%

06-26	U.S. recreational vehicle market fell 18.7% in May, RVIA says	FW
06-25	Pareto: Risks Are Skewed to the Downside in Dometic, Cuts Target Price	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	7,956	-	-
Change	-	-43.44%	33.95%	-42.3%	-9.88%	-46.86%	-	-
Enterprise Value (EV) ¹	51,514	35,740	40,729	27,903	24,850	18,609	17,708	16,874
Change	-	-30.62%	13.96%	-31.49%	-10.94%	-25.12%	-4.84%	-4.71%
P/E	21.3x	12.1x	21.6x	-7.21x	35x	10.7x	7.35x	6.19x
PBR	1.64x	0.81x	1.11x	0.65x	0.72x	0.36x	0.35x	0.34x
PEG	-	-	-0.9x	0x	-0x	0.1x	0.2x	0.3x
Capitalization / Revenue	1.77x	0.72x	1.04x	0.67x	0.71x	0.39x	0.38x	0.36x
EV / Revenue	2.4x	1.2x	1.47x	1.13x	1.18x	0.92x	0.84x	0.77x
EV / EBITDA	13.6x	8.38x	9.42x	7.78x	8.23x	6.24x	5.37x	4.82x
EV / EBIT	17.3x	10.8x	14.3x	362x	14.5x	10.7x	8.53x	7.36x
EV / FCF	69.6x	28x	9.64x	8x	10x	12.8x	9.74x	8.82x
FCF Yield	1.44%	3.57%	10.4%	12.5%	9.97%	7.81%	10.3%	11.3%
Dividend per Share ²	2.45	1.3	1.9	1.3	-	1.1	1.45	1.683
Rate of return	2.06%	1.93%	2.11%	2.5%	-	4.42%	5.82%	6.76%
EPS ²	5.58	5.58	4.17	-7.21	1.34	2.337	3.39	4.022
Distribution rate	43.9%	23.3%	45.6%	-18%	-	47.1%	42.8%	41.9%
Net sales ¹	21,500	29,764	27,775	24,620	21,042	20,178	21,166	21,980
EBITDA ¹	3,775	4,266	4,326	3,587	3,018	2,982	3,299	3,501
EBIT ¹	2,979	3,321	2,849	77	1,708	1,736	2,077	2,294
Net income ¹	1,726	1,784	1,332	-2,303	428	746.9	1,083	1,285
Net Debt ¹	13,509	14,244	11,936	11,289	9,878	10,653	9,752	8,918
Reference price ²	118.95	67.28	90.12	52.00	46.86	24.90	24.90	24.90
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	10.66x	0.92x	6.24x	4.42%	819M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	29.72x	1.93x	15.93x	1.05%	57.58B
WEICHAI POWER CO., LTD.	18.81x	0.76x	5.62x	3.1%	36.52B
DENSO CORPORATION	11.57x	0.62x	5.19x	3.86%	31.22B
HYUNDAI MOBIS CO.,LTD	10.28x	0.63x	8.29x	1.43%	28.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.66x	2.27x	7.99x	4.63%	18.71B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.88x	3.07%	17.55B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	39.45x	1.37x	15.1x	0.55%	16.97B
CONTINENTAL AG	12.08x	1.05x	6.07x	4.27%	16.54B
NINGBO TUOPU GROUP CO.,LTD.	28.52x	2.64x	15.69x	1.07%	13.48B
Average	18.44x	1.27x	9.10x	2.74%	23.77B
Weighted average by Cap.	19.93x	1.28x	9.79x	2.41%