Valuation Trelleborg AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 30/09/2026 +03			5-day change	1st Jan Change
448.20 ^SEK	-1.97%		-2.35%	+14.13%

09-29	Danske Bank downgrades Trelleborg to hold (buy), price target SEK 470 - BN	FW
09-28	Six stocks have so far today hit new 52-week highs 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	64,461	61,984	82,199	87,992	88,518	101,734	-	-
Change	-	-3.84%	32.61%	7.05%	0.6%	14.93%	-	-
Enterprise Value (EV) ¹	72,828	83,213	79,950	94,391	95,624	109,276	108,961	107,952
Change	-	14.26%	-3.92%	18.06%	1.31%	14.28%	-0.29%	-0.93%
P/E	17.3x	12.1x	8.39x	24.1x	24.9x	24.3x	20.7x	18.7x
PBR	1.95x	1.65x	1.97x	2.12x	2.42x	2.67x	2.51x	2.34x
PEG	-	0.3x	0x	-0.4x	130.56x	1.3x	1.2x	1.7x
Capitalization / Revenue	1.9x	2.06x	2.4x	2.58x	2.58x	2.8x	2.61x	2.5x
EV / Revenue	2.15x	2.77x	2.33x	2.76x	2.79x	3.01x	2.8x	2.66x
EV / EBITDA	10.6x	12.9x	10.9x	12.5x	12.2x	13.1x	11.7x	11x
EV / EBIT	14.1x	16.4x	14.5x	16.8x	16.8x	17.2x	15.4x	14.3x
EV / FCF	21.4x	31.8x	22.4x	29.6x	26.5x	29.6x	22.1x	19.3x
FCF Yield	4.67%	3.15%	4.47%	3.38%	3.78%	3.38%	4.53%	5.17%
Dividend per Share ²	5.5	6	6.75	7.5	8	8.575	9.418	10.06
Rate of return	2.31%	2.49%	2%	1.98%	2.04%	1.88%	2.06%	2.2%
EPS ²	13.71	19.94	40.24	15.73	15.76	18.8	22.05	24.51
Distribution rate	40.1%	30.1%	16.8%	47.7%	50.8%	45.6%	42.7%	41%
Net sales ¹	33,864	30,095	34,286	34,170	34,329	36,359	38,920	40,656
EBITDA ¹	6,864	6,475	7,368	7,549	7,808	8,364	9,280	9,826
EBIT ¹	5,151	5,066	5,518	5,602	5,706	6,343	7,078	7,566
Net income ¹	3,716	5,260	10,075	3,736	3,596	4,195	4,856	5,321
Net Debt ¹	8,367	21,229	-2,249	6,399	7,106	7,542	7,227	6,218
Reference price ²	237.80	240.80	337.60	378.60	392.70	457.20	457.20	457.20
Nbr of stocks (in thousands)	271,072	257,409	243,479	232,413	225,409	222,516	-	-
Announcement Date	2/4/22 A	1/27/23 A	2/2/24 A	1/28/25 A	1/29/26 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.($)
TRELLEBORG AB	24.32x	3.01x	13.06x	1.88%	10.16B
PARKER-HANNIFIN CORPORATION	31.02x	5.4x	19.55x	0.83%	122B
ATLAS COPCO AB	34.67x	5.45x	20.65x	1.55%	96.9B
KEYSIGHT TECHNOLOGIES, INC.	42.25x	8.56x	25.06x	-.--%	61.4B
W.W. GRAINGER, INC.	26.92x	3.08x	17.81x	0.77%	58.81B
FASTENAL COMPANY	39.58x	6.16x	27.17x	1.96%	57.33B
FANUC CORPORATION	26.77x	4.92x	17.21x	2.25%	34.98B
INGERSOLL RAND INC.	30.18x	4.03x	15.22x	0.11%	29.67B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.39x	1.74x	12.55x	2.3%	29.67B
SMC CORPORATION	20.22x	3.48x	11.13x	1.51%	28.14B
Average	29.63x	4.58x	17.94x	1.32%	52.94B
Weighted average by Cap.	31.84x	5.14x	19.66x	1.17%