|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 314.20 SEK | -1.87% |
|
+1.16% | -4.03% |
| 11-06 | Stockholm Stock Exchange ended Friday with a clear decline | FW |
| 11-05 | Affärsvärlden recommends buying Addtech | 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 | 84,860 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | -1.02% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 89,538 | 87,548 | 85,618 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | -2.03% | -2.22% | -2.2% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 33.9x | 29.8x | 27.1x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 8.77x | 7.41x | 6.35x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.1x | 2.1x | 2.7x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.38x | 3.12x | 2.92x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.57x | 3.22x | 2.94x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 19.7x | 17.6x | 15.9x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 25.4x | 22.1x | 19.9x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 33.1x | 26.5x | 23.5x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 3.02% | 3.78% | 4.26% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.914 | 4.373 | 4.868 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.25% | 1.39% | 1.55% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.262 | 10.56 | 11.61 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42.3% | 41.4% | 41.9% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 25,091 | 27,206 | 29,087 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,536 | 4,969 | 5,377 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,520 | 3,963 | 4,298 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,515 | 2,870 | 3,139 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,677 | 2,688 | 757.9 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 314.20 | 314.20 | 314.20 |
| Nbr of stocks (in thousands) | 269,474 | 269,565 | 269,737 | 269,852 | 269,957 | 270,084 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.92x | 3.41x | 18.85x | 1.25% | 8.59B | |
| 15.16x | 1.1x | 16.87x | 2.53% | 115B | |
| 15.74x | 1.2x | 14.74x | 2.02% | 97.34B | |
| 12.81x | 1.12x | 18.48x | 3.03% | 82.49B | |
| 12.45x | 1.16x | 18.45x | 2.56% | 48.4B | |
| 11.36x | 1.41x | 15.1x | 2.58% | 47.66B | |
| 89.26x | 3.1x | 19.99x | 0.05% | 39.39B | |
| 13.1x | 0.53x | 8.28x | 2.05% | 36.68B | |
| 15.39x | 0.81x | 7.28x | 1.63% | 32.07B | |
| 19.47x | 0.95x | 9.8x | 2.75% | 12.28B | |
| Average | 23.87x | 1.48x | 14.78x | 2.04% | 51.96B | |
| Weighted average by Cap. | 20.19x | 1.28x | 15.62x | 2.23% |
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
- Valuation AddTech AB
Select your edition
All financial news and data tailored to specific country editions
