Valuation Indutrade AB BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:26 2026-06-12 EDT			5-day change	1st Jan Change
17.41 ^EUR	+0.29%		-1.75%	-21.52%

06-12	AQR emerges as new public short seller in Indutrade	FW
06-09	Lannebo Småbolag rose 2.7 per cent in May - strong Q1 reports	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	68,821	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-21.42%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	74,877	72,327	69,244
Change	-	-19.69%	20.63%	5.81%	-12.82%	-21.3%	-3.4%	-4.26%
P/E Ratio	48.2x	28.7x	33.3x	36.7x	34.2x	23.8x	20x	19x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	3.63x	3.28x	2.96x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.8x	1.1x	3.7x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.04x	1.89x	1.81x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.22x	1.98x	1.82x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	12.7x	11x	9.94x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	18.1x	15.2x	13.4x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	20x	17.1x	15x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	4.99%	5.86%	6.67%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.361	3.863	3.918
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.78%	2.05%	2.07%
EPS ²	5.75	7.36	7.86	7.54	7.03	7.951	9.44	9.925
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	42.3%	40.9%	39.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	33,702	36,441	38,118
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	5,873	6,565	6,969
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,130	4,770	5,149
Net income ¹	2,095	2,682	2,865	2,749	2,560	2,900	3,473	3,808
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,056	3,507	423
Reference price ²	277.20	211.10	261.80	277.00	240.40	188.90	188.90	188.90
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	33.2x	5.72x	21.27x	0.81%	114B
FANUC CORPORATION	40.34x	6.89x	25.79x	1.52%	40.49B
DOVER CORPORATION	23.98x	3.51x	15.12x	0.98%	29.28B
INGERSOLL RAND INC.	30.7x	3.97x	14.66x	0.12%	28.96B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.54x	1.61x	11.87x	2.47%	27.72B
XYLEM INC.	24.16x	2.9x	12.64x	1.56%	26.17B
SMC CORPORATION	25.91x	4.21x	15.06x	1.54%	25.82B
ALFA LAVAL AB	24.88x	3.21x	15.29x	1.83%	23.35B
Average	27.84x	4.00x	16.46x	1.35%	39.46B
Weighted average by Cap.	29.87x	4.60x	18.18x	1.2%