|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 244.80 SEK | +0.25% |
|
+2.86% | +1.83% |
Company Valuation: Indutrade AB
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 | 89,186 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 1.83% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 95,859 | 93,278 | 90,013 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 0.76% | -2.69% | -3.5% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 29x | 24.8x | 22.3x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.65x | 4.15x | 3.71x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.4x | 1.4x | 2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.54x | 2.35x | 2.22x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.73x | 2.46x | 2.24x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.5x | 13.6x | 12.2x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 21.8x | 18.7x | 16.6x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 27.3x | 21.8x | 18.7x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.67% | 4.58% | 5.34% |
| 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% | 1.39% | 1.59% | 1.68% |
| 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 | 244.80 | 244.80 | 244.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.94x | 2.72x | 15.45x | 1.4% | 9.4B | |
| 32.06x | 5.47x | 20.04x | 0.79% | 126B | |
| 27.48x | 5.06x | 17.63x | 2.19% | 35.42B | |
| 22.95x | 1.97x | 14.1x | 2.04% | 33.38B | |
| 31.77x | 4.22x | 15.94x | 0.11% | 31.24B | |
| 21.45x | 3.61x | 11.42x | 1.51% | 28.11B | |
| 22.3x | 3.23x | 13.93x | 1.05% | 27.19B | |
| 24.71x | 3.01x | 12.98x | 1.53% | 26.48B | |
| 105.01x | 37.81x | 86.48x | 0.35% | 26.05B | |
| 26.13x | 3.28x | 16.05x | 1.73% | 24.5B | |
| Average | 34.28x | 7.04x | 22.40x | 1.27% | 36.8B | |
| Weighted average by Cap. | 33.40x | 6.60x | 21.62x | 1.15% |
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
- INDT Stock
- Valuation Indutrade AB
Select your edition
All financial news and data tailored to specific country editions
