Subscribe

Dustin Group AB (publ) (DUST.ST)

SEK1.84 -0.04 (-2.02%)
SE STO Technology Information Technology Services
Address AugustendalsvAegen 7 131 27
Nacka, SE
CEO Samuel Skott
IPO 2015-02-13
ISIN SE0006625471

Explore sections of this company profile

Also trades on Other OTC · DUSXF (USD) Stockholm Stock Exchange · DUST.ST (SEK)
Description

Dustin Group AB (publ), a Swedish entity established in 1984 and headquartered in Nacka Strand, specializes in providing online IT products and comprehensive services. Its market reach extends across the Nordic region and the Netherlands. The company structures its operations into three primary divisions: catering to small and medium enterprises, addressing the needs of large corporations and the public sector, and engaging directly with business-to-consumer clients. Dustin's portfolio encompasses computing hardware, software applications, and a range of associated IT solutions and support services. It positions itself as a vital strategic IT ally, serving a diverse clientele that includes small, medium, and large businesses, governmental organizations, and individual end-users.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK1.84 -0.04 (-2.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
1.07
Float Shares
947.64M
Free Float %
69.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.97% +0.67% +7.90% +20.13% -0.99% -4.15% -10.35% -93.69% -98.31% -96.92% -96.83%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.84
DCF (Unlevered) 42.05 +2,180.5%
DCF (Levered) 2.54 +37.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 +1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.85
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    -5.0% Q2'26: +2.7% (vs Q2'25)
  • EPS growth Information Technology Services: +16.7%
    -2,185.7% Q2'26: -869.3% (vs Q2'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +10.8% Q2'26: +4.2% (vs Q2'25)
  • EBIT margin Information Technology Services: +9.0%
    +0.3% Q2'26: -14.7% (vs Q2'25)
  • ROIC Information Technology Services: +9.5%
    +0.8%
  • Share dilution Information Technology Services: +0.0%
    +132.9% Q2'26: +201.7% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    1.09× Q2'26: -0.94× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.03) × ERP
WACC = 35% × Ke + 65% × Kd (6.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 42.05 Current price: 1.84
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Aug 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
3 Rev. Ana.
3 EPS Ana.
Aug 2027
3 Rev. Ana.
3 EPS Ana.
Aug 2028
3 Rev. Ana.
3 EPS Ana.
Aug 2029
1 Rev. Ana.
1 EPS Ana.
Aug 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
7.95B
est: 7.90B (+0.7%)
8.30B
est: 8.22B (+1.0%)
9.31B
est: 9.21B (+1.0%)
10.30B
est: 10.33B (-0.3%)
12.54B
est: 12.56B (-0.2%)
13.20B
est: 13.24B (-0.4%)
15.88B
est: 15.61B (+1.7%)
23.60B
est: 24.01B (-1.7%)
23.58B
est: 23.67B (-0.4%)
21.48B
est: 21.50B (-0.1%)
20.41B
est: 20.30B (+0.5%)
21.35B
21.23B – 21.56B
+5.2% YoY
22.00B
21.67B – 22.17B
+3.0% YoY
22.86B
22.84B – 22.89B
+3.9% YoY
23.61B
23.36B – 23.82B
+3.3% YoY
22.23B
21.99B – 22.42B
-5.9% YoY
EBITDA
294.79M
est: 502.17M (-41.3%)
386.70M
est: 522.69M (-26.0%)
432.30M
est: 586.09M (-26.2%)
519.00M
est: 657.28M (-21.0%)
601.20M
est: 798.63M (-24.7%)
645.80M
est: 842.28M (-23.3%)
898.60M
est: 993.16M (-9.5%)
1.17B
est: 1.53B (-23.4%)
894.40M
est: 1.51B (-40.6%)
762.70M
est: 1.37B (-44.2%)
2.83B
est: 1.29B (+118.8%)
1.36B
1.35B – 1.37B
+5.2% YoY
1.40B
1.38B – 1.41B
+3.0% YoY
1.45B
1.45B – 1.46B
+3.9% YoY
1.50B
1.49B – 1.51B
+3.3% YoY
1.41B
1.40B – 1.43B
-5.9% YoY
EBIT
225.36M
est: 169.80M (+32.7%)
328.60M
est: 176.74M (+85.9%)
356.70M
est: 198.17M (+80.0%)
442.90M
est: 222.24M (+99.3%)
487.60M
est: 270.04M (+80.6%)
388.90M
est: 284.80M (+36.6%)
575.60M
est: 335.82M (+71.4%)
762.50M
est: 516.32M (+47.7%)
475.90M
est: 509.14M (-6.5%)
335.90M
est: 462.33M (-27.3%)
62.00M
est: 436.59M (-85.8%)
459.24M
456.68M – 463.74M
+5.2% YoY
473.24M
466.00M – 476.92M
+3.0% YoY
491.69M
491.13M – 492.25M
+3.9% YoY
507.78M
502.44M – 512.23M
+3.3% YoY
478.06M
473.03M – 482.25M
-5.9% YoY
Net Income
124.96M
est: 1.36B (-90.8%)
224.90M
est: 958.52M (-76.5%)
239.10M
est: 992.27M (-75.9%)
305.10M
est: 1.12B (-72.9%)
356.20M
est: 1.22B (-70.9%)
277.30M
est: 1.08B (-74.4%)
357.00M
est: 1.50B (-76.1%)
477.70M
est: 1.47B (-67.6%)
173.90M
est: 915.32M (-81.0%)
53.00M
est: 310.59M (-82.9%)
-2.63B
est: 67.44M (-4,001.5%)
146.59M
117.27M – 175.91M
+117.4% YoY
209.87M
124.14M – 240.53M
+43.2% YoY
238.36M
215.66M – 261.07M
+13.6% YoY
247.55M
244.16M – 250.36M
+3.9% YoY
144.03M
142.06M – 145.66M
-41.8% YoY
SGA
832.04M
est: 699.92M (+18.9%)
911.50M
est: 728.52M (+25.1%)
1.02B
est: 816.89M (+24.4%)
234.20M
est: 916.11M (-74.4%)
460.90M
est: 1.11B (-58.6%)
1.62B
est: 1.17B (+37.8%)
1.83B
est: 1.38B (+31.9%)
719.30M
est: 2.13B (-66.2%)
834.50M
est: 2.10B (-60.2%)
2.81B
est: 1.42B (+98.3%)
372.00M
est: 1.34B (-72.2%)
1.41B
1.40B – 1.42B
+5.2% YoY
1.45B
1.43B – 1.46B
+3.0% YoY
1.51B
1.51B – 1.51B
+3.9% YoY
1.56B
1.54B – 1.57B
+3.3% YoY
1.47B
1.45B – 1.48B
-5.9% YoY
EPS
0.86
est: 1.51 (-43.1%)
1.45
est: 1.06 (+36.2%)
1.54
est: 1.10 (+39.7%)
1.98
est: 1.25 (+58.5%)
2.08
est: 1.36 (+53.2%)
1.59
est: 1.20 (+32.4%)
2.00
est: 1.66 (+20.3%)
2.21
est: 1.64 (+34.9%)
0.81
est: 1.02 (-20.3%)
0.14
est: 0.35 (-59.5%)
-2.92
est: 0.08 (-3,993.3%)
0.17
0.13 – 0.20
+123.3% YoY
0.20
0.14 – 0.27
+21.8% YoY
0.26
0.24 – 0.29
+27.7% YoY
0.28
0.27 – 0.28
+5.5% YoY
0.16
0.16 – 0.16
-41.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-28 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-27 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-26 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-25 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-22 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-21 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-20 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-19 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-18 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-15 C+ 2/5 4/5 1/5 1/5 2/5 1/5 4/5
2026-05-13 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-12 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-11 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-08 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-07 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-06 B- 2/5 4/5 1/5 1/5 2/5 1/5 5/5
2026-05-05 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-05-04 B- 3/5 5/5 1/5 1/5 2/5 1/5 5/5
2026-04-30 B- 2/5 5/5 1/5 1/5 1/5 1/5 5/5
2026-04-29 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-28 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-27 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-24 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-23 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-22 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-21 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-20 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-17 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5
2026-04-16 C+ 2/5 4/5 1/5 1/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
346.24M
OE per share TTM
-0.04
Owner's Yield
14.17%
Maintenance CapEx ratio
259.80%
Maint CapEx / Avg PPE
3.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Vector Equity ETF DXIV 0.01% 12.2K 0.53%
2 Dimensional - International Small Cap Value ETF DISV 0.01% 253.3K 0.42%
3 State Street SPDR S&P International Small Cap ETF GWX 0.00% 41.3K 0.40%
4 Dimensional - International Core Equity 2 ETF DFIC 0.00% 126.8K 0.22%
5 State Street SPDR Portfolio Europe ETF SPEU 0.00% 2.7K 0.07%
6 Dimensional - International Small Cap ETF DFIS 0.00% 4.7K 0.39%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 4.4K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
28.2K
Shares Outstanding
1.36B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Johan Karlsson Acting Executive VP of Relation Sales 10M male
Eva Ernfors Head of Communications & Head of Information female
Fredrik Satterstrom Head of Investor Relations male
Jenny Ring Executive Vice President People & Communication female
Julia Lagerqvist Chief Financial Officer female
Michael Haagen Petersen Executive Vice President of Offering & Procurement male
Mikael Svensson Head of Reporting & Internal Control male
Monika Gullin Chief Technology Officer female
Samuel Skott CEO & President male
Cecilia Ridal Chief Operating Officer female
Stephanie Forsblom Executive Vice President of Online Sales female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits