|
Market Closed -
OTC Markets
14:21:31 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 16.29 USD | -2.92% |
|
-5.22% | -8.68% |
| 10-01 | Berenberg prefers Bergman & Beving and Sdiptech among Swedish serial acquirers | FW |
| 09-30 | Handelsbanken raises target price for Addtech to SEK 420 (410), reiterates buy - BN | 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 | 92,853 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | 8.3% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 97,087 | 95,105 | 93,029 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | 6.23% | -2.04% | -2.18% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 37.3x | 32.9x | 30.2x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 9.38x | 7.95x | 7.07x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.3x | 2.5x | 3.34x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.73x | 3.47x | 3.25x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.9x | 3.55x | 3.25x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 21.1x | 18.9x | 17.1x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 27.7x | 24.3x | 22x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 35x | 28.7x | 25.8x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 2.86% | 3.48% | 3.88% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.877 | 4.305 | 4.681 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.13% | 1.25% | 1.36% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.216 | 10.44 | 11.39 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42.1% | 41.2% | 41.1% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 24,885 | 26,780 | 28,608 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,594 | 5,036 | 5,439 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,503 | 3,908 | 4,232 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,492 | 2,826 | 3,081 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,234 | 2,252 | 176 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 343.80 | 343.80 | 343.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.32x | 0.97x | 15.23x | 2.65% | 109B | |
| 15.42x | 1.19x | 14.79x | 2.05% | 95.32B | |
| 13.73x | 1.24x | 19.19x | 2.85% | 88.11B | |
| 12.29x | 1.47x | 16.02x | 2.4% | 51.92B | |
| 12.46x | 1.15x | 18.92x | 2.54% | 48.73B | |
| 15.67x | 0.63x | 9.64x | 1.78% | 43.19B | |
| 20.91x | 1.16x | 10.72x | 0.91% | 41.08B | |
| 58.23x | 3.23x | 21.06x | 0.04% | 39.77B | |
| 17.9x | 0.89x | 9.11x | 3% | 11.1B | |
| Average | 20.10x | 1.32x | 14.96x | 2.02% | 58.69B | |
| Weighted average by Cap. | 18.05x | 1.27x | 15.73x | 2.15% |
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
