|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 48.45 SEK | -3.29% |
|
0.00% | -50.00% |
| 09-08 | PriorNilsson Småbolag rose 5.97 percent in August, stronger demand in the industrial sector | FW |
| 09-01 | Millennium International no longer a public short seller in Addnode | 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 | 6,568 | - | - |
| Change | - | -8.95% | -13.43% | 21.77% | -5.15% | -50% | - | - |
| Enterprise Value (EV) 1 | 14,428 | 13,136 | 12,371 | 14,900 | 15,600 | 8,996 | 8,609 | 8,233 |
| Change | - | -8.95% | -5.82% | 20.44% | 4.7% | -42.33% | -4.3% | -4.36% |
| P/E | 64.5x | 34.4x | 40.8x | 34.4x | 33.8x | 20.3x | 15.1x | 13.4x |
| PBR | - | - | 5.38x | 5.64x | 4.81x | 2.23x | 2.03x | 1.85x |
| PEG | - | 0.5x | -1.5x | 0.8x | -6.81x | -1.2x | 0.4x | 1.1x |
| Capitalization / Revenue | 3.54x | 2.11x | 1.53x | 1.79x | 2.27x | 1.09x | 1.05x | 1x |
| EV / Revenue | 3.54x | 2.11x | 1.67x | 1.92x | 2.69x | 1.49x | 1.37x | 1.26x |
| EV / EBITDA | - | 15.8x | 15.9x | 15.1x | 15.2x | 8.56x | 7.51x | 6.84x |
| EV / EBIT | 47.3x | 24.9x | 30.2x | 24.9x | 25.7x | 15.8x | 12.2x | 10.7x |
| EV / FCF | - | - | - | 21.5x | 37.2x | 15.5x | 14.6x | 13.2x |
| FCF Yield | - | - | - | 4.65% | 2.69% | 6.43% | 6.86% | 7.6% |
| 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% | 2.34% | 2.49% | 2.86% |
| 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 | 570.5 | 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 | 48.45 | 48.45 | 48.45 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.98x | 1.53x | 8.78x | 2.26% | 692M | |
| 45.23x | 1.51x | 16.27x | -.--% | 642M | |
| 14.2x | - | - | 5.72% | 379M | |
| 12.71x | - | - | 3.23% | 315M | |
| 27.16x | - | - | 2.51% | 247M | |
| Average | 24.06x | 1.52x | 12.52x | 2.74% | 454.91M | |
| Weighted average by Cap. | 26.22x | 1.52x | 12.38x | 2.36% |
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
