|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68.30 SEK | -0.15% |
|
+0.89% | +30.84% |
| 06-03 | Newly elected board member acquires 1,500 shares in I-Tech | FW |
| 06-02 | I-Tech aims to complete US application in Q3, EPA indicates 20-month processing time - CEO | FW |
Company Valuation: I-Tech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 701.4 | 640.7 | 657.3 | 690.7 | 626.3 | 820.6 | - | - |
| Change | - | -8.66% | 2.6% | 5.07% | -9.32% | 31.03% | - | - |
| Enterprise Value (EV) 1 | 668.7 | 590.2 | 574.1 | 590.5 | 478.1 | 643.6 | 604.6 | 538.6 |
| Change | - | -11.74% | -2.73% | 2.86% | -19.03% | 34.62% | -6.06% | -10.92% |
| P/E | -295x | 59.8x | 32.5x | 17.6x | 18.6x | 17x | 12.3x | 8.88x |
| PBR | - | - | 4.88x | 4.43x | 3.6x | 4x | 3.24x | 2.57x |
| PEG | - | -0x | 0.4x | 0.2x | -1.2x | 0.4x | 0.3x | 0.2x |
| Capitalization / Revenue | 13.3x | 7.66x | 5.44x | 3.85x | 3.73x | 4.06x | 3.33x | 2.82x |
| EV / Revenue | 12.6x | 7.06x | 4.75x | 3.29x | 2.84x | 3.19x | 2.45x | 1.85x |
| EV / EBITDA | 207x | 29.4x | 18.3x | 11x | 9.75x | 10.4x | 7.03x | 4.68x |
| EV / EBIT | -143x | 49.1x | 24.5x | 13x | 11.7x | 11.9x | 7.37x | 4.85x |
| EV / FCF | -255x | 30.6x | 17.5x | 17x | 7.45x | 14.6x | 10.6x | 5.79x |
| FCF Yield | -0.39% | 3.27% | 5.71% | 5.89% | 13.4% | 6.84% | 9.43% | 17.3% |
| Dividend per Share 2 | - | - | - | 1.75 | 1.25 | 1.53 | 2.22 | 3.08 |
| Rate of return | - | - | - | 3.02% | 2.39% | 2.24% | 3.25% | 4.5% |
| EPS 2 | -0.2 | 0.9 | 1.7 | 3.3 | 2.8 | 4.02 | 5.56 | 7.705 |
| Distribution rate | - | - | - | 53% | 44.6% | 38.1% | 39.9% | 40% |
| Net sales 1 | 52.9 | 83.63 | 120.9 | 179.5 | 168.1 | 202 | 246.3 | 291 |
| EBITDA 1 | 3.234 | 20.04 | 31.37 | 53.71 | 49.03 | 62 | 86 | 115 |
| EBIT 1 | -4.683 | 12.02 | 23.39 | 45.49 | 41.04 | 54 | 82 | 111 |
| Net income 1 | -2.648 | 10.62 | 20.2 | 39.01 | 33.19 | 46 | 67 | 92 |
| Net Debt 1 | -32.76 | -50.5 | -83.26 | -100.2 | -148.2 | -177 | -216 | -282 |
| Reference price 2 | 58.90 | 53.80 | 55.20 | 58.00 | 52.20 | 68.40 | 68.40 | 68.40 |
| Nbr of stocks (in thousands) | 11,908 | 11,908 | 11,908 | 11,908 | 11,998 | 11,998 | - | - |
| Announcement Date | 2/23/22 | 2/22/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.01x | 3.19x | 10.38x | 2.24% | 84.69M | |
| 35.82x | 6.55x | 17.43x | 1.78% | 30.21B | |
| 37.98x | - | - | - | 4.77B | |
| 26.58x | 2.31x | 9.94x | 2.29% | 1.69B | |
| 17.96x | - | - | - | 549M | |
| Average | 27.07x | 4.02x | 12.58x | 2.1% | 7.46B | |
| Weighted average by Cap. | 35.38x | 6.32x | 17.02x | 1.81% |
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
- ITECH Stock
- Valuation I-Tech AB
Select your edition
All financial news and data tailored to specific country editions
