|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 322.00 SEK | +1.90% |
|
-6.34% | -1.65% |
| 10-09 | Lannebo Småbolag Select was unchanged in September, Sectra reports well | FW |
| 10-09 | Lannebo Small Cap rose 1.0 percent in September - strong report from Sectra | 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 | 86,965 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | 1.43% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 91,334 | 89,343 | 87,260 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | -0.07% | -2.18% | -2.33% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 34.9x | 30.6x | 28.1x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 8.84x | 7.48x | 6.6x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.2x | 2.2x | 3.08x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.48x | 3.22x | 3.01x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.66x | 3.31x | 3.03x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 19.8x | 17.7x | 16x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 26x | 22.7x | 20.5x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 32.8x | 26.9x | 23.9x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 3.04% | 3.72% | 4.18% |
| 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% | 1.2% | 1.34% | 1.45% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.221 | 10.51 | 11.47 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42% | 41% | 40.8% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 24,972 | 26,973 | 28,846 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,604 | 5,053 | 5,461 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,509 | 3,937 | 4,263 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,494 | 2,844 | 3,102 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,368 | 2,378 | 294.2 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 322.00 | 322.00 | 322.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 34.92x | 3.49x | 18.94x | 1.2% | 8.7B | |
| 14.02x | 0.96x | 14.98x | 2.71% | 106B | |
| 15.27x | 1.18x | 14.68x | 2.07% | 94.05B | |
| 13.55x | 1.21x | 20.34x | 2.93% | 85.49B | |
| 12.14x | 1.46x | 15.89x | 2.43% | 51.12B | |
| 12.54x | 1.16x | 19.21x | 2.55% | 48.31B | |
| 15.36x | 0.62x | 9.48x | 1.82% | 42.17B | |
| 19.19x | 1.06x | 9.8x | 0.99% | 37.85B | |
| 54.29x | 3.05x | 19.89x | 0.04% | 36.83B | |
| 18.75x | 0.92x | 9.45x | 2.87% | 11.63B | |
| Average | 21.00x | 1.51x | 15.26x | 1.96% | 52.25B | |
| Weighted average by Cap. | 17.62x | 1.27x | 15.75x | 2.18% |
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
