Switch theme
Sign up to access all valuation multiples
Dustin Group AB operates as an IT reseller in the Nordic region. It offers a broad range of hardware, software, and associated services and solutions. Its product offering comprises computers, tablets, accessories, phones, audio and video equipment, office equipment, and software. The company operates through the following business segments: Small and Medium-sized Businesses; and Large Corporate and Public Sector. The company generates maximum revenue from the Large Corporate and Public Sector (LCP) segment. Geographically, it derives a majority of its revenue from Sweden and the rest from Finland, Denmark, Netherlands, Norway, and Belgium.
1984
2.3K+
LTM Revenue $2.1B
LTM EBITDA $62.5M
$475M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Dustin Group has a last 12-month revenue of $2.1B and a last 12-month EBITDA of $62.5M.
In the most recent fiscal year, Dustin Group achieved revenue of $2.1B and an EBITDA of $75.5M.
Dustin Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Dustin Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.3B | $2.1B | XXX | XXX | XXX |
| Gross Profit | $343M | $338M | XXX | XXX | XXX |
| Gross Margin | 15% | 16% | XXX | XXX | XXX |
| EBITDA | $88.4M | $75.5M | XXX | XXX | XXX |
| EBITDA Margin | 4% | 4% | XXX | XXX | XXX |
| Net Profit | $47.4M | $17.3M | XXX | XXX | XXX |
| Net Margin | 2% | 1% | XXX | XXX | XXX |
| Net Debt | $395M | $426M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Dustin Group's stock price is SEK 3 (or $0).
Dustin Group has current market cap of SEK 1.5B (or $146M), and EV of SEK 4.8B (or $475M).
See Dustin Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $475M | $146M | XXX | XXX | XXX | XXX | $0.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Dustin Group has market cap of $146M and EV of $475M.
Dustin Group's trades at 0.2x LTM EV/Revenue multiple, and 7.6x LTM EBITDA.
Analysts estimate Dustin Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Dustin Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $475M | XXX | XXX | XXX |
| EV/Revenue | 0.2x | XXX | XXX | XXX |
| EV/EBITDA | 7.0x | XXX | XXX | XXX |
| P/E | -1.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 6630.0x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDustin Group's NTM/LTM revenue growth is 3%
Dustin Group's revenue per employee for the last fiscal year averaged $0.9M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Dustin Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Dustin Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Dustin Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 3% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -15% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 6% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.9M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 13% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Ctac | XXX | XXX | XXX | XXX | XXX | XXX |
| Mastech Digital | XXX | XXX | XXX | XXX | XXX | XXX |
| Atturra | XXX | XXX | XXX | XXX | XXX | XXX |
| Bravura Solutions | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Dustin Group acquired XXX companies to date.
Last acquisition by Dustin Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Dustin Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Dustin Group founded? | Dustin Group was founded in 1984. |
| Where is Dustin Group headquartered? | Dustin Group is headquartered in Sweden. |
| How many employees does Dustin Group have? | As of today, Dustin Group has 2.3K+ employees. |
| Who is the CEO of Dustin Group? | Dustin Group's CEO is Mr. Johan Karlsson. |
| Is Dustin Group publicy listed? | Yes, Dustin Group is a public company listed on STO. |
| What is the stock symbol of Dustin Group? | Dustin Group trades under DUST ticker. |
| When did Dustin Group go public? | Dustin Group went public in 2015. |
| Who are competitors of Dustin Group? | Similar companies to Dustin Group include e.g. , Ctac, Mastech Digital, Atturra. |
| What is the current market cap of Dustin Group? | Dustin Group's current market cap is $146M |
| What is the current revenue of Dustin Group? | Dustin Group's last 12-month revenue is $2.1B. |
| What is the current EBITDA of Dustin Group? | Dustin Group's last 12-month EBITDA is $62.5M. |
| What is the current EV/Revenue multiple of Dustin Group? | Current revenue multiple of Dustin Group is 0.2x. |
| What is the current EV/EBITDA multiple of Dustin Group? | Current EBITDA multiple of Dustin Group is 7.6x. |
| What is the current revenue growth of Dustin Group? | Dustin Group revenue growth between 2023 and 2024 was -9%. |
| Is Dustin Group profitable? | Yes, Dustin Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
