|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 189.10 SEK | -0.94% |
|
+0.11% | -21.34% |
| 06-17 | Goldman Sachs cuts Indutrade price target to SEK 211 (259), reiterates neutral rating: BN | FW |
| 06-15 | AQR Capital No Longer Holds Public Short Position in Indutrade | FW |
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 | 68,893 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -21.34% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 74,950 | 72,400 | 69,316 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -21.22% | -3.4% | -4.26% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 23.7x | 20.1x | 18.7x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.63x | 3.28x | 2.97x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.7x | 1.1x | 2.47x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.04x | 1.89x | 1.78x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.21x | 1.99x | 1.79x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 12.7x | 11.1x | 9.86x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 18.1x | 15.3x | 13.4x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 20.1x | 17.1x | 15x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.98% | 5.86% | 6.66% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.404 | 3.854 | 4.066 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.8% | 2.04% | 2.15% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 7.983 | 9.393 | 10.1 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 42.6% | 41% | 40.2% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 33,838 | 36,427 | 38,634 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,893 | 6,541 | 7,032 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,146 | 4,740 | 5,170 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 2,913 | 3,453 | 3,841 |
| 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 | 189.10 | 189.10 | 189.10 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.69x | 2.21x | 12.72x | 1.8% | 7.19B | |
| 35.03x | 6.02x | 22.37x | 0.77% | 120B | |
| 43.37x | 7.47x | 27.94x | 1.41% | 43.24B | |
| 32.32x | 4.17x | 15.37x | 0.11% | 30.49B | |
| 24.65x | 3.61x | 15.54x | 0.95% | 30.11B | |
| 20.2x | 1.66x | 12.29x | 2.39% | 28.65B | |
| 28.81x | 4.76x | 17.04x | 1.38% | 28.52B | |
| 24.45x | 2.93x | 12.79x | 1.54% | 26.48B | |
| 25.9x | 3.33x | 15.89x | 1.76% | 23.84B | |
| Average | 28.71x | 4.02x | 16.88x | 1.35% | 37.64B | |
| Weighted average by Cap. | 31.44x | 4.84x | 19.13x | 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
