Valuation Indutrade AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 07:49:56 2026-06-12 EDT			5-day change	1st Jan Change
17.44 ^EUR	+0.84%		-1.96%	-22.85%

06-09	Lannebo Småbolag rose 2.7 per cent in May - strong Q1 reports	FW
06-05	Husqvarna Appoints Financial, Procurement, Information Chiefs	MT

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	68,165	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-22.17%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	74,221	71,672	68,588
Change	-	-19.69%	20.63%	5.81%	-12.82%	-21.99%	-3.43%	-4.3%
P/E Ratio	48.2x	28.7x	33.3x	36.7x	34.2x	23.5x	19.8x	18.9x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	3.59x	3.25x	2.93x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.8x	1.1x	3.68x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.02x	1.87x	1.79x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.2x	1.97x	1.8x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	12.6x	10.9x	9.84x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	18x	15x	13.3x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	19.9x	16.9x	14.9x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	5.03%	5.92%	6.73%
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%	1.8%	2.06%	2.09%
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	187.10	187.10	187.10
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	33.16x	5.72x	21.25x	0.82%	114B
FANUC CORPORATION	39.34x	6.7x	25.08x	1.55%	39.41B
DOVER CORPORATION	24.1x	3.53x	15.2x	0.97%	29.43B
INGERSOLL RAND INC.	30.37x	3.93x	14.52x	0.12%	28.65B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19x	1.56x	11.52x	2.55%	26.94B
XYLEM INC.	23.93x	2.87x	12.52x	1.58%	25.92B
SMC CORPORATION	24.49x	3.94x	14.09x	1.63%	24.36B
JIANGSU HENGLI HYDRAULIC CO.,LTD	48.46x	11.54x	36.68x	0.78%	24.24B
Average	30.35x	4.97x	18.86x	1.25%	39.09B
Weighted average by Cap.	31.35x	5.19x	19.62x	1.13%