|
Market Closed -
OTC Markets
09:38:48 2026-06-04 EDT
|
5-day change | 1st Jan Change | ||
| 17.43 USD | -4.23% |
|
-3.97% | -2.27% |
| 08-19 | Xspray plunges after CRL, Stockholm stock exchange opens flat | FW |
| 08-14 | Lannebo Småbolag Select fell 0.9% in July, invested in Beijer Alma, Nordnet and Axfood | FW |
Company Valuation: AddTech AB
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,044 | 51,837 | 65,762 | 79,013 | 85,738 | 91,233 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | 6.41% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 95,455 | 93,444 | 91,380 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | 4.44% | -2.11% | -2.21% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 36.6x | 32.4x | 29.7x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 9.6x | 8.11x | 6.94x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.3x | 2.5x | 3.22x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.68x | 3.42x | 3.2x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.85x | 3.5x | 3.2x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 20.9x | 18.6x | 16.9x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 27.2x | 24x | 21.7x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 33.8x | 28.2x | 25.4x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 2.95% | 3.55% | 3.94% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.923 | 4.3 | 4.671 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.16% | 1.27% | 1.38% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.229 | 10.42 | 11.38 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42.5% | 41.3% | 41% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 24,803 | 26,709 | 28,517 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,576 | 5,020 | 5,418 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,504 | 3,893 | 4,216 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,497 | 2,820 | 3,074 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,222 | 2,211 | 146.9 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 337.80 | 337.80 | 337.80 |
| Nbr of stocks (in thousands) | 269,474 | 269,565 | 269,737 | 269,852 | 269,957 | 270,079 | - | - |
| Announcement Date | 5/17/22 | 5/17/23 | 5/16/24 | 5/15/25 | 5/20/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.72x | 1x | 10.79x | 2.56% | 110B | |
| 14.88x | 1.15x | 14.26x | 2.14% | 91.5B | |
| 14.14x | 1.24x | 19.73x | 2.8% | 87.36B | |
| 12.39x | 1.52x | 12.95x | 2.34% | 50.94B | |
| 13.26x | 1.26x | 20.15x | 2.45% | 50.07B | |
| 23.47x | 1.33x | 12.36x | 0.82% | 45.62B | |
| 15.94x | 0.61x | 9.33x | 1.8% | 42.62B | |
| 60.49x | 3.34x | 21.46x | 0.04% | 42.37B | |
| 19.08x | 0.9x | 9.44x | 2.82% | 12.05B | |
| Average | 20.93x | 1.37x | 14.50x | 1.98% | 59.22B | |
| Weighted average by Cap. | 18.88x | 1.32x | 14.77x | 2.09% |
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
- ADDT B Stock
- ADDHY Stock
- Valuation AddTech AB
Select your edition
All financial news and data tailored to specific country editions
