Dustin Group AB (DUST.ST)
Every figure this model derived for DUST.ST, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2024-08-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 47,800,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2024-08-31 |
| cash | 883,900,000 | CashAndCashEquivalents |
2024-09-01 |
| current assets | 5,467,300,000 | CurrentAssets |
2024-09-01 |
| current liabilities | 4,748,300,000 | CurrentLiabilities |
2024-09-01 |
| equity | 7,008,200,000 | EquityAttributableToOwnersOfParent |
2024-09-01 |
| interest expense | 219,400,000 | FinanceCosts |
2024-08-31 |
| ocf | 147,100,000 | CashFlowsFromUsedInOperatingActivities |
2024-08-31 |
| revenue | 21,481,800,000 | Revenue |
2024-08-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up DUST.ST on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 1.55 |
| current ratio | 1.15 |
| current ratio reported | 1.15 |
| ebit cagr | -16.75 |
| ebit yoy | -28.76 |
| ev ebit | 15.31 |
| ev owner earnings | 51.25 |
| ev sales | 0.24 |
| fcf margin | 0.46 |
| growth cv | 1.82 |
| interest cover | 1.52 |
| net debt ebitda | 8.23 |
| operating margin | 1.55 |
| owner earnings margin | 0.46 |
| revenue growth | -8.89 |
| revenue growth per share | -8.89 |
| roic | 2.7 |
| rule of 40 | -7.34 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
100 more elements from DUST.ST's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CostOfSales | 18,273,200,000 | 2024-08-31 | 4 | SEK |
Assets | 15,817,900,000 | 2024-09-01 | 4 | SEK |
EquityAndLiabilities | 15,817,900,000 | 2024-09-01 | 4 | SEK |
NoncurrentAssets | 10,350,600,000 | 2024-09-01 | 4 | SEK |
Goodwill | 8,426,600,000 | 2024-09-01 | 4 | SEK |
Equity | 7,008,200,000 | 2024-09-01 | 5 | SEK |
NoncurrentLiabilities | 4,061,300,000 | 2024-09-01 | 4 | SEK |
LongtermBorrowings | 3,510,500,000 | 2024-09-01 | 4 | SEK |
TradeAndOtherCurrentPayablesToTradeSuppliers | 3,306,100,000 | 2024-09-01 | 4 | SEK |
GrossProfit | 3,208,600,000 | 2024-08-31 | 4 | SEK |
AdditionalPaidinCapital | 3,024,600,000 | 2024-09-01 | 4 | SEK |
CurrentTradeReceivables | 3,003,100,000 | 2024-09-01 | 4 | SEK |
SellingGeneralAndAdministrativeExpense | 2,813,400,000 | 2024-08-31 | 4 | SEK |
IssuedCapital | 2,286,500,000 | 2024-09-01 | 4 | SEK |
IssueOfEquity | 1,767,700,000 | 2024-08-31 | 4 | SEK |
ProceedsFromIssuingShares | 1,728,900,000 | 2024-08-31 | 4 | SEK |
IncreaseDecreaseThroughTransactionsWithOwners | 1,715,000,000 | 2024-08-31 | 4 | SEK |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 1,647,900,000 | 2024-08-31 | 4 | SEK |
RetainedEarnings | 1,541,300,000 | 2024-09-01 | 4 | SEK |
Inventories | 826,400,000 | 2024-09-01 | 4 | SEK |
CurrentAccrualsAndCurrentDeferredIncomeIncludingCurrentContractLiabilities | 597,500,000 | 2024-09-01 | 4 | SEK |
AdjustmentsForDecreaseIncreaseInTradeAndOtherReceivables | -578,900,000 | 2024-08-31 | 4 | SEK |
CurrentPrepaymentsAndCurrentAccruedIncomeIncludingCurrentContractAssets | 574,800,000 | 2024-09-01 | 4 | SEK |
RightofuseAssets | 551,600,000 | 2024-09-01 | 4 | SEK |
OtherIntangibleAssets | 536,900,000 | 2024-09-01 | 4 | SEK |
IdentifiableIntangibleAssetsRecognisedAsOfAcquisitionDate | 499,300,000 | 2024-09-01 | 4 | SEK |
OtherCurrentPayables | 493,000,000 | 2022-09-01 | 2 | SEK |
AdjustmentsToReconcileProfitLossOtherThanChangesInWorkingCapital | 418,300,000 | 2024-08-31 | 4 | SEK |
NoncurrentLeaseLiabilities | 386,300,000 | 2024-09-01 | 4 | SEK |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | 377,800,000 | 2024-08-31 | 4 | SEK |
ProfitLossFromOperatingActivities | 332,400,000 | 2024-08-31 | 4 | SEK |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | 330,400,000 | 2022-08-31 | 2 | SEK |
OtherComprehensiveIncomeBeforeTaxExchangeDifferencesOnTranslation | -315,000,000 | 2024-08-31 | 4 | SEK |
OtherCurrentLiabilities | 284,500,000 | 2024-09-01 | 3 | SEK |
IncreaseDecreaseInCashAndCashEquivalentsBeforeEffectOfExchangeRateChanges | -246,200,000 | 2024-08-31 | 4 | SEK |
CashFlowsFromUsedInInvestingActivities | -244,300,000 | 2024-08-31 | 4 | SEK |
IncreaseDecreaseInWorkingCapital | 230,800,000 | 2024-08-31 | 4 | SEK |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | 203,500,000 | 2024-08-31 | 4 | SEK |
InterestPaidClassifiedAsOperatingActivities | 202,300,000 | 2024-08-31 | 4 | SEK |
OtherComprehensiveIncomeBeforeTaxCashFlowHedgesAndOtherComprehensiveIncomeBeforeTaxHedgesOfNetInvestmentsInForeignOperations | -198,600,000 | 2022-08-31 | 2 | SEK |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 197,500,000 | 2024-08-31 | 4 | SEK |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 197,200,000 | 2024-08-31 | 4 | SEK |
CurrentLeaseLiabilities | 182,700,000 | 2024-09-01 | 4 | SEK |
IncomeTaxesPaidClassifiedAsOperatingActivities | 174,000,000 | 2024-08-31 | 4 | SEK |
OtherReserves | 155,800,000 | 2024-09-01 | 4 | SEK |
OtherComprehensiveIncome | -154,100,000 | 2024-08-31 | 4 | SEK |
CurrentDerivativeFinancialLiabilities | 152,100,000 | 2024-09-01 | 4 | SEK |
DeferredTaxLiabilities | 151,300,000 | 2024-09-01 | 4 | SEK |
CashFlowsFromUsedInFinancingActivities | -148,900,000 | 2024-08-31 | 4 | SEK |
OtherComprehensiveIncomeBeforeTaxHedgesOfNetInvestmentsInForeignOperations | 147,200,000 | 2024-08-31 | 4 | SEK |
AdjustmentsForDecreaseIncreaseInInventories | 144,700,000 | 2024-08-31 | 4 | SEK |
ProfitLossBeforeTax | 116,500,000 | 2024-08-31 | 4 | SEK |
NoncurrentDerivativeFinancialAssets | 114,400,000 | 2024-09-01 | 4 | SEK |
PropertyPlantAndEquipment | 113,900,000 | 2024-09-01 | 4 | SEK |
CurrentTaxLiabilitiesCurrent | 111,000,000 | 2024-09-01 | 4 | SEK |
ShorttermBorrowings | 108,400,000 | 2024-09-01 | 4 | SEK |
CurrentLoansAndReceivables | 106,400,000 | 2024-09-01 | 2 | SEK |
DeferredTaxAssets | 101,500,000 | 2024-09-01 | 4 | SEK |
ComprehensiveIncomeAttributableToOwnersOfParent | -101,100,000 | 2024-08-31 | 4 | SEK |
ComprehensiveIncome | -101,100,000 | 2024-08-31 | 4 | SEK |
IncomeTaxExpenseContinuingOperations | 63,500,000 | 2024-08-31 | 4 | SEK |
OtherComprehensiveIncomeBeforeTaxCashFlowHedges | 55,300,000 | 2024-08-31 | 4 | SEK |
ProfitLoss | 53,000,000 | 2024-08-31 | 4 | SEK |
ProfitLossAttributableToOwnersOfParent | 53,000,000 | 2024-08-31 | 4 | SEK |
CurrentTaxAssetsCurrent | 42,100,000 | 2024-09-01 | 4 | SEK |
OtherExpenseByFunction | 41,700,000 | 2024-08-31 | 4 | SEK |
IncomeTaxRelatingToComponentsOfOtherComprehensiveIncome | 41,700,000 | 2024-08-31 | 4 | SEK |
IncomeTaxRelatingToCashFlowHedgesOfOtherComprehensiveIncome | -40,900,000 | 2022-08-31 | 2 | SEK |
ItemsAffectingComparability | 39,700,000 | 2024-08-31 | 4 | SEK |
ShareIssueRelatedCost | 38,800,000 | 2024-08-31 | 4 | SEK |
OtherCurrentReceivables | 28,500,000 | 2024-09-01 | 4 | SEK |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | 22,100,000 | 2024-08-31 | 4 | SEK |
PurchaseOfTreasuryShares | 20,000,000 | 2024-08-31 | 2 | SEK |
PaymentsToAcquireOrRedeemEntitysShares | 20,000,000 | 2024-08-31 | 3 | SEK |
OtherIncome | 18,700,000 | 2024-08-31 | 4 | SEK |
PaymentsForDebtIssueCosts | 16,800,000 | 2022-08-31 | 2 | SEK |
NoncurrentDerivativeFinancialLiabilities | 13,100,000 | 2024-09-01 | 4 | SEK |
OtherInflowsOutflowsOfCashClassifiedAsFinancingActivities | -12,400,000 | 2024-08-31 | 3 | SEK |
OtherNoncurrentAssets | 6,300,000 | 2024-09-01 | 4 | SEK |
OtherShorttermProvisions | 6,100,000 | 2024-09-01 | 4 | SEK |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 6,100,000 | 2024-08-31 | 2 | SEK |
IncreaseDecreaseThroughRepurchaseAndSubscriptionWithSupportOfWarrants | 4,300,000 | 2022-08-31 | 2 | SEK |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 4,300,000 | 2022-08-31 | 2 | SEK |
FinanceIncome | 3,500,000 | 2024-08-31 | 4 | SEK |
InterestReceivedClassifiedAsOperatingActivities | 3,500,000 | 2024-08-31 | 4 | SEK |
CashFlowsFromUsedInLongTermIncentivePlanClassifiedAsFinancingActivities | 2,400,000 | 2022-08-31 | 2 | SEK |
CurrentDerivativeFinancialAssets | 2,100,000 | 2024-09-01 | 4 | SEK |
IncreaseDecreaseThroughRepurchaseOfOptions | -1,900,000 | 2022-08-31 | 1 | SEK |
IncreaseDecreaseThroughExerciseOfOptions | -1,900,000 | 2022-08-31 | 1 | SEK |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 700,000 | 2024-08-31 | 2 | SEK |
OtherLongtermProvisions | 100,000 | 2024-09-01 | 4 | SEK |
DilutedEarningsLossPerShare | 0 | 2024-08-31 | 4 | SEK/shares |
BasicEarningsLossPerShare | 0 | 2024-08-31 | 4 | shares |
DividendsPaidClassifiedAsFinancingActivities | 0 | 2024-08-31 | 4 | SEK |
CurrentLiabilitiesRecognisedAsOfAcquisitionDate | 0 | 2022-09-01 | 2 | SEK |
DividendsPaid | -0 | 2024-08-31 | 4 | SEK |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2022-08-31 | 2 | SEK |
PaymentsForContingentConsiderationRecognisedAsOfAcquisitionDateClassifiedAsInvestingActivities | 0 | 2023-08-31 | 3 | SEK |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 0 | 2024-08-31 | 4 | SEK |
ProceedsFromExerciseOfOptions | 0 | 2023-08-31 | 2 | SEK |
What to be careful about
What this model itself distrusts about DUST.ST's figures. Written by the derivation as it ran, not added afterwards.
- newest fact in the filing is 2024-09-01 (2y old); this company's data is not usable and the scores below should be ignored
- revenue is annual, not TTM
- operating income is annual, not TTM
- revenue period ends 2024-08-31 (769 days ago) - the tag chain found nothing recent, so treat this row as unscored
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- operating margin is only 1.55%, so EV/EBIT (15x) measures the rounding error in the denominator; valuation rests on EV/revenue (0.2x) instead
- forward EPS growth +88.8% is analyst consensus, not a filing: consensus 2027 EPS 0.26 against trailing 0.04, over 3 year(s), from 2 analysts (taken 2026-09-18)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- growth rests on 3 of 4 inputs; not tagged: sustained growth