|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 225.80 SEK | -0.88% |
|
-3.42% | -5.99% |
| 02-05 | Major Shareholder Lundbergs Acquires Indutrade Shares for SEK 223 Million | FW |
| 02-05 | Lundbergs Acquires Indutrade Shares for SEK 223 Million | FW |
Company Valuation: Indutrade AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 64,069 | 100,953 | 76,909 | 95,380 | 100,917 | 82,993 | 82,993 | - |
| Change | - | 57.57% | -23.82% | 24.02% | 5.81% | -17.76% | 0% | - |
| Enterprise Value (EV) 1 | 68,947 | 106,442 | 85,489 | 103,127 | 109,123 | 89,982 | 88,920 | 86,606 |
| Change | - | 54.38% | -19.69% | 20.63% | 5.81% | -17.54% | -1.18% | -2.6% |
| P/E ratio | 38.4x | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 28.2x | 24.2x |
| PBR | 7.43x | 9.81x | 6.03x | 6.59x | 6.06x | 4.62x | 4.39x | 3.96x |
| PEG | - | 1.9x | 1x | 4.9x | -9.01x | -5.06x | 2.8x | 1.5x |
| Capitalization / Revenue | 3.33x | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.5x | 2.29x |
| EV / Revenue | 3.59x | 4.9x | 3.16x | 3.24x | 3.35x | 2.78x | 2.68x | 2.39x |
| EV / EBITDA | 21.1x | 27.4x | 17.5x | 18x | 19.1x | 16x | 15.1x | 13.2x |
| EV / EBIT | 30.4x | 37.7x | 23.6x | 24.8x | 27.1x | 23.1x | 21.2x | 18.1x |
| EV / FCF | 29x | 42.6x | 45.6x | 26.1x | 29.7x | 25.8x | 23.2x | 21.2x |
| FCF Yield | 3.45% | 2.34% | 2.19% | 3.83% | 3.37% | 3.88% | 4.32% | 4.72% |
| Dividend per Share 2 | 1.8 | 2.3 | 2.6 | 2.85 | 3 | 3.053 | 3.363 | 3.741 |
| Rate of return | 1.02% | 0.83% | 1.23% | 1.09% | 1.08% | 1.34% | 1.48% | 1.64% |
| EPS 2 | 4.59 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.084 | 9.428 |
| Distribution rate | 39.2% | 40% | 35.3% | 36.3% | 39.8% | 41.6% | 41.6% | 39.7% |
| Net sales 1 | 19,217 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 33,223 | 36,206 |
| EBITDA 1 | 3,262 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,894 | 6,563 |
| EBIT 1 | 2,266 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,185 | 4,773 |
| Net income 1 | 1,669 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 2,961 | 3,469 |
| Net Debt 1 | 4,878 | 5,489 | 8,580 | 7,747 | 8,206 | 6,989 | 5,928 | 3,613 |
| Reference price 2 | 176.20 | 277.20 | 211.10 | 261.80 | 277.00 | 227.80 | 227.80 | 227.80 |
| Nbr of stocks (in thousands) | 363,615 | 364,188 | 364,323 | 364,323 | 364,323 | 364,323 | 364,323 | - |
| Announcement Date | 2/2/21 | 2/2/22 | 2/2/23 | 2/1/24 | 1/30/25 | 1/29/26 | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.01x | 2.78x | 15.99x | 1.34% | 9.29B | |
| 36.42x | 6.24x | 23.02x | 0.75% | 124B | |
| 38.82x | 6.64x | 24.87x | 1.58% | 41.1B | |
| 61.13x | 5.32x | 19.48x | 0.09% | 37.22B | |
| 28.51x | 4.08x | 17.93x | 0.92% | 31.62B | |
| 34.46x | 3.47x | 15.66x | 1.27% | 30.73B | |
| 29.24x | 4.74x | 16.82x | 1.4% | 29.71B | |
| 22.81x | 1.79x | 14.51x | 2% | 28.1B | |
| 33.95x | 2.74x | 19.28x | 1.49% | 24.38B | |
| 24.64x | 3.2x | 15.43x | 1.82% | 23.61B | |
| Average | 34.10x | 4.10x | 18.30x | 1.27% | 37.97B | |
| Weighted average by Cap. | 35.69x | 4.84x | 19.86x | 1.1% |
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
- Equities
- INDT Stock
- Valuation Indutrade AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition