|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.82 SEK | +1.92% |
|
-3.50% | -63.00% |
| 07-16 | Global markets live: Google, Stripe, xAI, Apple, Eli Lilly… |  |
| 07-16 | Analysts see a buying opportunity in Addnode despite a weak quarter | FW |
Company Valuation: Addnode Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,428 | 13,136 | 11,372 | 13,848 | 13,135 | 4,765 | - | - |
| Change | - | -8.95% | -13.43% | 21.77% | -5.15% | -63.73% | - | - |
| Enterprise Value (EV) 1 | 14,428 | 13,136 | 12,371 | 14,900 | 15,600 | 7,193 | 6,806 | 6,431 |
| Change | - | -8.95% | -5.82% | 20.44% | 4.7% | -53.89% | -5.38% | -5.52% |
| P/E | 64.5x | 34.4x | 40.8x | 34.4x | 33.8x | 14.7x | 10.9x | 9.75x |
| PBR | - | - | 5.38x | 5.64x | 4.81x | 1.62x | 1.47x | 1.34x |
| PEG | - | 0.5x | -1.5x | 0.8x | -6.81x | -0.9x | 0.3x | 0.8x |
| Capitalization / Revenue | 3.54x | 2.11x | 1.53x | 1.79x | 2.27x | 0.79x | 0.76x | 0.73x |
| EV / Revenue | 3.54x | 2.11x | 1.67x | 1.92x | 2.69x | 1.19x | 1.09x | 0.98x |
| EV / EBITDA | - | 15.8x | 15.9x | 15.1x | 15.2x | 6.85x | 5.94x | 5.34x |
| EV / EBIT | 47.3x | 24.9x | 30.2x | 24.9x | 25.7x | 12.7x | 9.68x | 8.35x |
| EV / FCF | - | - | - | 21.5x | 37.2x | 12.4x | 11.5x | 10.3x |
| FCF Yield | - | - | - | 4.65% | 2.69% | 8.04% | 8.67% | 9.73% |
| Dividend per Share 2 | 0.75 | - | 1 | 1.15 | 1.15 | 1.133 | 1.204 | 1.387 |
| Rate of return | 0.7% | - | 1.17% | 1.11% | 1.19% | 3.22% | 3.43% | 3.95% |
| EPS 2 | 1.662 | 2.86 | 2.09 | 3.02 | 2.87 | 2.388 | 3.214 | 3.606 |
| Distribution rate | 45.1% | - | 47.8% | 38.1% | 40.1% | 47.4% | 37.5% | 38.5% |
| Net sales 1 | 4,077 | 6,225 | 7,412 | 7,757 | 5,793 | 6,022 | 6,269 | 6,549 |
| EBITDA 1 | - | 834 | 780 | 988 | 1,025 | 1,050 | 1,146 | 1,204 |
| EBIT 1 | 305 | 527 | 410 | 598 | 607 | 564.9 | 703.1 | 770.4 |
| Net income 1 | 223 | 382 | 279 | 402 | 384 | 322.2 | 433.3 | 485.8 |
| Net Debt 1 | - | - | 999 | 1,052 | 2,465 | 2,429 | 2,041 | 1,666 |
| Reference price 2 | 107.25 | 98.40 | 85.30 | 103.80 | 96.90 | 35.15 | 35.15 | 35.15 |
| Nbr of stocks (in thousands) | 134,528 | 133,498 | 133,318 | 133,412 | 135,555 | 135,555 | - | - |
| Announcement Date | 2/4/22 | 2/3/23 | 2/2/24 | 1/31/25 | 2/3/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.72x | 1.19x | 6.85x | 3.22% | 488M | |
| 30.97x | 1.24x | 12.68x | - | 546M | |
| 13.12x | - | - | 4.03% | 341M | |
| 11.77x | - | - | 3.48% | 269M | |
| Average | 17.65x | 1.22x | 9.77x | 3.58% | 410.9M | |
| Weighted average by Cap. | 19.30x | 1.22x | 9.93x | 3.54% |
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
- ANOD B Stock
- Valuation Addnode Group AB
Select your edition
All financial news and data tailored to specific country editions
