|
Delayed
Nasdaq Stockholm
12:00:00 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 65.00 SEK | +0.15% |
|
-0.46% | -32.92% |
| 05:21am | Two AP Funds join Addnode's nomination committee, Robur and Cliens leave | FW |
| 10-26 | Global markets live: SpaceX, Tesla, Verizon, Bayer… |  |
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 | 8,798 | - | - |
| Change | - | -8.95% | -13.43% | 21.77% | -5.15% | -33.02% | - | - |
| Enterprise Value (EV) 1 | 14,428 | 13,136 | 12,371 | 14,900 | 15,600 | 11,357 | 10,950 | 10,542 |
| Change | - | -8.95% | -5.82% | 20.44% | 4.7% | -27.2% | -3.59% | -3.72% |
| P/E | 64.5x | 34.4x | 40.8x | 34.4x | 33.8x | 23.9x | 19.3x | 17.3x |
| PBR | - | - | 5.38x | 5.64x | 4.81x | 2.91x | 2.67x | 2.42x |
| PEG | - | 0.5x | -1.5x | 0.8x | -6.81x | -4.32x | 0.8x | 1.4x |
| Capitalization / Revenue | 3.54x | 2.11x | 1.53x | 1.79x | 2.27x | 1.46x | 1.39x | 1.33x |
| EV / Revenue | 3.54x | 2.11x | 1.67x | 1.92x | 2.69x | 1.88x | 1.73x | 1.59x |
| EV / EBITDA | - | 15.8x | 15.9x | 15.1x | 15.2x | 10.4x | 9.14x | 8.4x |
| EV / EBIT | 47.3x | 24.9x | 30.2x | 24.9x | 25.7x | 18.6x | 15x | 13.3x |
| EV / FCF | - | - | - | 21.5x | 37.2x | 25x | 17.9x | 15.9x |
| FCF Yield | - | - | - | 4.65% | 2.69% | 4% | 5.6% | 6.3% |
| Dividend per Share 2 | 0.75 | - | 1 | 1.15 | 1.15 | 1.2 | 1.26 | 1.426 |
| Rate of return | 0.7% | - | 1.17% | 1.11% | 1.19% | 1.85% | 1.94% | 2.2% |
| EPS 2 | 1.662 | 2.86 | 2.09 | 3.02 | 2.87 | 2.711 | 3.354 | 3.755 |
| Distribution rate | 45.1% | - | 47.8% | 38.1% | 40.1% | 44.3% | 37.6% | 38% |
| Net sales 1 | 4,077 | 6,225 | 7,412 | 7,757 | 5,793 | 6,035 | 6,334 | 6,610 |
| EBITDA 1 | - | 834 | 780 | 988 | 1,025 | 1,096 | 1,198 | 1,256 |
| EBIT 1 | 305 | 527 | 410 | 598 | 607 | 609.4 | 730.7 | 792.9 |
| Net income 1 | 223 | 382 | 279 | 402 | 384 | 365.8 | 452 | 506.3 |
| Net Debt 1 | - | - | 999 | 1,052 | 2,465 | 2,560 | 2,152 | 1,745 |
| Reference price 2 | 107.25 | 98.40 | 85.30 | 103.80 | 96.90 | 64.90 | 64.90 | 64.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.94x | 1.88x | 10.36x | 1.85% | 898M | |
| 25.01x | 4.03x | 14.05x | 2.7% | 236B | |
| 21.27x | 4.51x | 11.06x | 0.78% | 183B | |
| 17.38x | 1.97x | 10.16x | 2.72% | 150B | |
| -117.22x | 16.08x | 88.45x | -.--% | 104B | |
| -471.94x | 33.47x | 137.51x | -.--% | 97.43B | |
| 16.29x | 2.94x | 11.33x | 4.94% | 95.45B | |
| 22.72x | 5.93x | 14.56x | 2.46% | 68.9B | |
| 15.07x | 2.19x | 9.29x | 5.11% | 49.09B | |
| 19.6x | 2.52x | 12.08x | 4.41% | 41.12B | |
| Average | -42.79x | 7.55x | 31.89x | 2.5% | 102.64B | |
| Weighted average by Cap. | -40.01x | 7.71x | 31.68x | 2.21% |
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
