|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 72.20 SEK | -2.04% |
|
-7.67% | +38.31% |
| 08-24 | I-Tech: Redeye raises its forecast again after a strong delivery | FW |
| 08-21 | I-Tech AB, Q2 2026 Earnings Call, Aug 21, 2026 |
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 | 866.2 | - | - |
| Change | - | -8.66% | 2.6% | 5.07% | -9.32% | 38.31% | - | - |
| Enterprise Value (EV) 1 | 668.7 | 590.2 | 574.1 | 590.5 | 478.1 | 674.9 | 635.6 | 569.2 |
| Change | - | -11.74% | -2.73% | 2.86% | -19.03% | 41.16% | -5.83% | -10.44% |
| P/E | -295x | 59.8x | 32.5x | 17.6x | 18.6x | 14.9x | 12x | 8.59x |
| PBR | - | - | 4.88x | 4.43x | 3.6x | 4.02x | 3.23x | 2.55x |
| PEG | - | -0x | 0.4x | 0.2x | -1.2x | 0.2x | 0.5x | 0.2x |
| Capitalization / Revenue | 13.3x | 7.66x | 5.44x | 3.85x | 3.73x | 3.98x | 3.34x | 2.81x |
| EV / Revenue | 12.6x | 7.06x | 4.75x | 3.29x | 2.84x | 3.1x | 2.45x | 1.85x |
| EV / EBITDA | 207x | 29.4x | 18.3x | 11x | 9.75x | 8.84x | 6.83x | 4.82x |
| EV / EBIT | -143x | 49.1x | 24.5x | 13x | 11.7x | 9.78x | 7.25x | 5.02x |
| EV / FCF | -255x | 30.6x | 17.5x | 17x | 7.45x | 11.7x | 10.5x | 5.81x |
| FCF Yield | -0.39% | 3.27% | 5.71% | 5.89% | 13.4% | 8.54% | 9.49% | 17.2% |
| Dividend per Share 2 | - | - | - | 1.75 | 1.25 | 1.85 | 2.5 | 3.36 |
| Rate of return | - | - | - | 3.02% | 2.39% | 2.56% | 3.46% | 4.65% |
| EPS 2 | -0.2 | 0.9 | 1.7 | 3.3 | 2.8 | 4.86 | 6.033 | 8.41 |
| Distribution rate | - | - | - | 53% | 44.6% | 38.1% | 41.4% | 40% |
| Net sales 1 | 52.9 | 83.63 | 120.9 | 179.5 | 168.1 | 217.7 | 259.7 | 308 |
| EBITDA 1 | 3.234 | 20.04 | 31.37 | 53.71 | 49.03 | 76.33 | 93 | 118 |
| EBIT 1 | -4.683 | 12.02 | 23.39 | 45.49 | 41.04 | 69 | 87.67 | 113.3 |
| Net income 1 | -2.648 | 10.62 | 20.2 | 39.01 | 33.19 | 58 | 72 | 92.67 |
| Net Debt 1 | -32.76 | -50.5 | -83.26 | -100.2 | -148.2 | -191.3 | -230.7 | -297 |
| Reference price 2 | 58.90 | 53.80 | 55.20 | 58.00 | 52.20 | 72.20 | 72.20 | 72.20 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.16x | 3.18x | 9.08x | 2.51% | 92.58M | |
| 38.2x | 6.89x | 18.32x | 1.61% | 32.65B | |
| 35.95x | - | - | - | 4.55B | |
| 25.41x | 2.22x | 9.55x | 2.4% | 1.67B | |
| 19.82x | - | - | - | 611M | |
| Average | 26.91x | 4.10x | 12.31x | 2.17% | 7.91B | |
| Weighted average by Cap. | 37.06x | 6.66x | 17.87x | 1.65% |
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
