|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-11-06 pm EST
|
5-day change | 1st Jan Change | ||
| 59.00 SEK | -0.34% |
|
+3.15% | -10.13% |
| Nov. 02 | SB1 cuts price target for Diös after analyst change | FW |
| Nov. 02 | SB1 Markets cuts target price for Diös to 65 kronor (80), reiterates buy | FW |
Company Valuation: Diös AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,792 | 10,671 | 12,248 | 11,201 | 9,308 | 8,224 | - | - |
| Change | - | -36.45% | 14.78% | -8.55% | -16.9% | -11.65% | - | - |
| Enterprise Value (EV) 1 | 30,390 | 26,842 | 29,232 | 27,810 | 26,383 | 25,459 | 25,558 | 25,574 |
| Change | - | -11.67% | 8.9% | -4.86% | -5.13% | -3.5% | 0.39% | 0.06% |
| P/E | 6.96x | 12.9x | -14.4x | 16.2x | 11.5x | 7.9x | 9.31x | 9.11x |
| PBR | 1.42x | 0.88x | 1.12x | 0.96x | 0.76x | 0.65x | 0.62x | 0.6x |
| PEG | - | -0.2x | 0x | -0x | 0.7x | 0.3x | -0.6x | 4.29x |
| Capitalization / Revenue | 8.54x | 4.83x | 4.89x | 4.43x | 3.5x | 3.12x | 3.1x | 2.99x |
| EV / Revenue | 15.4x | 12.2x | 11.7x | 11x | 9.91x | 9.67x | 9.64x | 9.31x |
| EV / EBITDA | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.7x | 14.7x | 14.1x |
| EV / EBIT | 25x | 19.5x | 18x | 16.9x | 15.2x | 14.4x | 14.8x | 14.2x |
| EV / FCF | - | - | -45.2x | -155x | -614x | -309x | 39.6x | 31.5x |
| FCF Yield | - | - | -2.21% | -0.65% | -0.16% | -0.32% | 2.52% | 3.18% |
| Dividend per Share 2 | 3.52 | 2 | - | 2.2 | 2.4 | 2.5 | 2.65 | 2.833 |
| Rate of return | 2.96% | 2.65% | - | 2.78% | 3.66% | 4.22% | 4.48% | 4.79% |
| EPS 2 | 17.08 | 5.87 | -6.01 | 4.88 | 5.7 | 7.49 | 6.36 | 6.495 |
| Distribution rate | 20.6% | 34.1% | - | 45.1% | 42.1% | 33.4% | 41.7% | 43.6% |
| Net sales 1 | 1,967 | 2,209 | 2,504 | 2,527 | 2,662 | 2,633 | 2,651 | 2,747 |
| EBITDA 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,727 | 1,738 | 1,813 |
| EBIT 1 | 1,214 | 1,379 | 1,622 | 1,643 | 1,738 | 1,774 | 1,732 | 1,799 |
| Net income 1 | 2,306 | 830 | -850 | 691 | 808 | 1,055 | 931.7 | 962.2 |
| Net Debt 1 | 13,598 | 16,171 | 16,984 | 16,609 | 17,075 | 17,235 | 17,334 | 17,350 |
| Reference price 2 | 118.80 | 75.45 | 86.60 | 79.20 | 65.65 | 59.20 | 59.20 | 59.20 |
| Nbr of stocks (in thousands) | 141,344 | 141,431 | 141,431 | 141,431 | 141,785 | 138,916 | - | - |
| Announcement Date | 2/11/22 | 2/14/23 | 2/16/24 | 2/14/25 | 2/13/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.9x | 9.67x | 14.74x | 4.22% | 840M | |
| 64.34x | - | - | - | 69.49B | |
| 13.88x | 4.78x | 12.26x | 3.47% | 43.97B | |
| 6.2x | 0.93x | 1.93x | 7.99% | 30.13B | |
| 21.13x | 4.35x | 17.49x | 1.16% | 32.58B | |
| 8.85x | 1.56x | 8.67x | 3.98% | 29.5B | |
| 16.06x | 3.3x | 15.8x | 2.18% | 29.33B | |
| 10.91x | 2.15x | 8.31x | 3.85% | 21.94B | |
| 6.43x | 2.4x | 4.66x | -.--% | 20.25B | |
| 14.57x | 6.72x | 17.66x | 1.49% | 20.86B | |
| Average | 17.03x | 3.98x | 11.28x | 3.15% | 29.89B | |
| Weighted average by Cap. | 24.65x | 3.34x | 11.09x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DIOS Stock
- Valuation Diös AB
Select your edition
All financial news and data tailored to specific country editions
