Valuation Indutrade AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 09:56:05 12/08/26 pm AEST			5-day change	1st Jan Change
21.87 ^EUR	+0.41%		-1.89%	+0.37%

08/08	PriorNilsson Småbolag rose 1.23 percent in July, increased holdings in Bure, AQ Group and Altra Fastigheter	FW
23/07	Indutrade Acquires Netherlands-Based Controlin	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	87,365	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-0.25%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	94,038	91,457	88,191
Change	-	-19.69%	20.63%	5.81%	-12.82%	-1.16%	-2.74%	-3.57%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.4x	24.3x	21.8x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.56x	4.07x	3.63x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.49x	2.3x	2.17x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.68x	2.41x	2.19x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.2x	13.4x	12x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.3x	18.3x	16.2x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	26.7x	21.4x	18.4x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.74%	4.68%	5.45%
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%	1.42%	1.62%	1.72%
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	239.80	239.80	239.80
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	1/2/24	30/1/25	29/1/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	38.99x	6.66x	24.71x	0.69%	134B
FANUC CORPORATION	29.52x	5.53x	19.14x	2.05%	38.12B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.14x	1.99x	14.22x	2.02%	33.66B
INGERSOLL RAND INC.	33.56x	4.43x	16.75x	0.1%	32.99B
SMC CORPORATION	24.78x	4.14x	13.04x	1.37%	30.92B
XYLEM INC.	26.89x	3.27x	14.08x	1.4%	28.76B
DOVER CORPORATION	23.02x	3.34x	14.36x	1.02%	28.07B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	113.36x	39.16x	91.81x	0.34%	26.73B
ALFA LAVAL AB	26.27x	3.3x	16.13x	1.72%	24.51B
Average	37.72x	7.98x	24.92x	1.19%	41.95B
Weighted average by Cap.	37.31x	7.30x	24.17x	1.07%