Valuation Indutrade AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 14:43:16 2026-07-30 EDT			5-day change	1st Jan Change
21.70 ^EUR	+0.56%		+1.01%	-0.54%

07-23	Indutrade Acquires Netherlands-Based Controlin	MT
07-23	Indutrade acquires Dutch Controlin	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,953	76,909	95,380	100,917	87,583	87,073	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-0.58%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	93,746	91,165	87,900
Change	-	-19.69%	20.63%	5.81%	-12.82%	-1.46%	-2.75%	-3.58%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.3x	24.2x	21.8x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.54x	4.05x	3.62x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.48x	2.29x	2.17x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.67x	2.4x	2.19x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.1x	13.3x	12x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.3x	18.3x	16.2x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	26.7x	21.3x	18.3x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.75%	4.69%	5.47%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.409	3.891	4.116
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.43%	1.63%	1.72%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.439	9.885	10.98
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	40.4%	39.4%	37.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	35,151	37,960	40,215
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	6,191	6,840	7,349
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,406	4,988	5,435
Net income ¹	2,095	2,682	2,865	2,749	2,560	3,083	3,617	4,023
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,673	4,092	826.4
Reference price ²	277.20	211.10	261.80	277.00	240.40	239.00	239.00	239.00
Nbr of stocks (in thousands)	364,188	364,323	364,323	364,323	364,323	364,323	-	-
Announcement Date	2/2/22	2/2/23	2/1/24	1/30/25	1/29/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	34.94x	6x	22.29x	0.77%	120B
FANUC CORPORATION	30.21x	5.56x	19.21x	2%	36.81B
INGERSOLL RAND INC.	35.33x	4.5x	16.63x	0.1%	33.11B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.52x	1.78x	13.07x	2.26%	30.6B
XYLEM INC.	26.79x	3.23x	13.91x	1.4%	28.52B
DOVER CORPORATION	21.89x	3.18x	13.69x	1.07%	26.67B
SMC CORPORATION	22.42x	3.45x	11.58x	1.63%	24.91B
ALFA LAVAL AB	25.48x	3.21x	15.69x	1.78%	23.26B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	95.46x	32.97x	77.29x	0.4%	22.41B
Average	34.89x	7.10x	22.60x	1.27%	38.47B
Weighted average by Cap.	33.99x	6.37x	21.60x	1.15%