|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 238.80 SEK | +0.42% |
|
-1.49% | -0.67% |
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 | 87,000 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -0.67% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 93,673 | 91,092 | 87,827 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -1.54% | -2.76% | -3.59% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 28.3x | 24.2x | 21.7x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.54x | 4.05x | 3.62x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.4x | 1.4x | 2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.48x | 2.29x | 2.16x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.66x | 2.4x | 2.18x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.1x | 13.3x | 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 | 26.6x | 21.3x | 18.3x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.75% | 4.69% | 5.47% |
| 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% | 1.43% | 1.63% | 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 | 238.80 | 238.80 | 238.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.3x | 2.66x | 15.13x | 1.43% | 9.12B | |
| 35.87x | 6.15x | 22.84x | 0.75% | 123B | |
| 32.99x | 6.19x | 21.3x | 1.86% | 41.78B | |
| 33.57x | 4.4x | 16.44x | 0.1% | 32.35B | |
| 21.67x | 1.79x | 13.17x | 2.24% | 30.77B | |
| 24.33x | 3.8x | 12.77x | 1.5% | 27.81B | |
| 22.6x | 3.28x | 14.14x | 1.04% | 27.56B | |
| 25.73x | 3.11x | 13.38x | 1.46% | 27.31B | |
| 26.24x | 3.3x | 16.12x | 1.73% | 24.42B | |
| Average | 27.92x | 3.85x | 16.14x | 1.34% | 38.25B | |
| Weighted average by Cap. | 30.35x | 4.65x | 18.25x | 1.18% |
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
