Valuation Netel Holding AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-12 EDT			5-day change	1st Jan Change
3.470 ^SEK	-0.86%		-1.70%	-30.18%

05-28	Netel Begins Work on SEK20 Million Temporary Modular School Project in Sweden	MT
05-28	Netel secures school project in Uppsala	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,139	1,633	713.1	644.2	241.1	168.3	-	-
Change	-	-23.67%	-56.32%	-9.66%	-62.58%	-30.18%	-	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,159	943.1	952	905.7
Change	-	-4.16%	-43.81%	5%	-16.57%	-18.63%	0.94%	-4.86%
P/E Ratio	32.4x	13.1x	16.2x	-13.8x	-2.05x	-14.5x	4.85x	3.24x
PBR	2.38x	1.48x	0.63x	0.59x	0.25x	0.18x	0.17x	0.16x
PEG	-	0.2x	-0.2x	0x	-0x	0.2x	-0x	0.1x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.06x	0.06x	0.06x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.4x	0.32x	0.33x	0.3x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	11.3x	5.69x	5.04x	4.42x
EV / EBIT	14x	12x	8.07x	8.52x	41.4x	10.5x	7.78x	6.65x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-17x	21.2x	19.9x	14.6x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-5.87%	4.71%	5.04%	6.86%
Dividend per Share ²	-	-	-	-	-	-	0.21	0.26
Rate of return	-	-	-	-	-	-	6.05%	7.49%
EPS ²	1.413	2.59	0.91	-0.96	-2.42	-0.24	0.715	1.07
Distribution rate	-	-	-	-	-	-	29.4%	24.3%
Net sales ¹	2,418	3,141	3,459	3,524	2,915	2,929	2,910	3,012
EBITDA ¹	220	262	236	232	103	165.8	188.8	204.8
EBIT ¹	176	197	164	163	28	90	122.4	136.2
Net income ¹	66	123	44	-47	-117	-11.5	34.65	51.9
Net Debt ¹	318	722	610	745	918	774.8	783.6	737.4
Reference price ²	45.800	34.000	14.700	13.280	4.970	3.470	3.470	3.470
Nbr of stocks (in thousands)	46,704	48,022	48,512	48,512	48,512	48,512	-	-
Announcement Date	2/16/22	2/16/23	2/16/24	2/7/25	2/6/26	-	-	-

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.($)
NETEL HOLDING AB	-14.46x	0.32x	5.69x	-.--%	17.91M
QUANTA SERVICES, INC.	73.09x	3.15x	30.74x	0.06%	106B
VINCI	13.89x	1.14x	6.28x	4.22%	80.3B
COMFORT SYSTEMS USA, INC.	43.52x	5.41x	30.05x	0.16%	65.99B
LARSEN & TOUBRO LIMITED	26.81x	2.02x	19.62x	1.14%	58.62B
FERROVIAL N.V.	56.92x	4.77x	30.56x	1.48%	48.64B
HOCHTIEF AG	35.46x	0.84x	13.9x	1.78%	42.29B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.17x	0.61x	9.68x	1.99%	38.53B
EMCOR GROUP, INC.	28.19x	1.83x	17.66x	0.17%	36.58B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.89x	0.3x	6.35x	5.8%	29.13B
Average	29.85x	2.04x	17.05x	1.68%	50.63B
Weighted average by Cap.	39.35x	2.51x	20.11x	1.62%