|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 346.20 SEK | +1.58% |
|
+6.88% | +6.23% |
| 04:28am | Addtech's board proposed for re-election | FW |
| 07-15 | Danske Bank raises price target for Addtech to 340 kronor (330), reiterates hold - 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 | 87,659 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | 2.24% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 91,881 | 89,709 | 87,806 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | 0.53% | -2.36% | -2.12% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 37x | 32.8x | 29.9x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 9.71x | 8.21x | 6.97x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.3x | 2.5x | 3.17x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.53x | 3.28x | 3.07x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.71x | 3.36x | 3.08x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 20.1x | 17.9x | 16.2x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 26.2x | 23x | 20.8x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 32.6x | 27.1x | 24.4x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 3.07% | 3.69% | 4.1% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.94 | 4.314 | 4.672 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.16% | 1.27% | 1.37% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.215 | 10.4 | 11.38 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42.8% | 41.5% | 41% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 24,798 | 26,699 | 28,517 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,563 | 5,007 | 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 | 2,051 | 146.8 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 340.80 | 340.80 | 340.80 |
| Nbr of stocks (in thousands) | 269,474 | 269,565 | 269,737 | 269,852 | 269,957 | 257,215 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.98x | 3.71x | 20.14x | 1.16% | 9.56B | |
| 17.66x | 1.09x | 15.68x | 2.69% | 104B | |
| 14.05x | 1.24x | 19.38x | 2.84% | 84.34B | |
| 13.85x | 1.11x | 14.02x | 2.3% | 83.48B | |
| 13.79x | 1.2x | 18.52x | 2.34% | 51.39B | |
| 11.75x | 1.41x | 14.57x | 2.5% | 46.62B | |
| 63.63x | 3.85x | 23.81x | 0.04% | 44.32B | |
| 22.96x | 1.25x | 11.58x | 0.85% | 39.36B | |
| 14.11x | 0.58x | 8.97x | 2.08% | 36B | |
| 18.85x | 0.89x | 9.29x | 2.86% | 11.77B | |
| Average | 22.76x | 1.63x | 15.60x | 1.96% | 51.04B | |
| Weighted average by Cap. | 20.05x | 1.42x | 16.06x | 2.16% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
