Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX STOCKHOLM  >  Indutrade AB    INDT   SE0001515552

INDUTRADE AB

(INDT)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 12 955 14 847 16 848 18 291 19 184 19 935
EBITDA 1 683 1 976 2 349 2 806 2 973 3 106
Operating profit (EBIT) 1 272 1 512 1 825 2 022 2 170 2 297
Pre-Tax Profit (EBT) 1 194 1 310 1 750 1 916 2 085 2 238
Net income 936 1 029 1 367 1 509 1 644 1 764
P/E ratio 23,5x 26,2x 18,2x 21,4x 19,6x 18,3x
EPS ( SEK ) 7,78 8,53 11,3 12,5 13,6 14,6
Dividend per Share ( SEK ) 3,20 3,75 4,50 5,43 6,05 6,61
Yield 1,75% 1,68% 2,19% 2,03% 2,26% 2,48%
Reference price ( SEK ) 183,000 223,600 205,600 267,000 267,000 267,000
Announcement Date 02/14/2017
07:00am
02/13/2018
08:01am
02/13/2019
06:30am
- - -
Finances - Leverage
Actuals in M SEK Estimates in M SEK
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 3 628 3 829 3 909 4 493 3 499 2 523
Finance - - - - - -
Operating income (EBITDA) 1 683 1 976 2 349 2 806 2 973 3 106
Leverage
(Debt/EBITDA)
2,16x 1,94x 1,66x 1,60x 1,18x 0,81x
Capital Expenditure 320 236 299 337 349 355
Book Value Per Share (BVPS) ( SEK ) 36,7 42,8 51,3 59,5 67,6 76,2
Cash Flow per Share ( SEK ) 10,1 12,9 11,3 19,5 18,6 18,7
Announcement Date 02/14/2017
07:00am
02/13/2018
08:01am
02/13/2019
06:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 32 268 M SEK -
Entreprise Value (EV) 36 761 M SEK 35 767 M SEK
Valuation 2019e 2020e
P/E ratio (Price / EPS) 21,4x 19,6x
Capitalization / Revenue 1,76x 1,68x
EV / Revenue 2,01x 1,92x
EV / EBITDA 13,1x 12,4x
Yield (DPS / Price) 2,03% 2,26%
Price to book (Price / BVPS) 4,49x 3,95x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 11,1% 11,3%
Operating Leverage (Delta EBIT / Delta Sales) 1,26x 1,50x
Net Margin (Net Profit / Revenue) 8,25% 8,57%
ROA (Net Profit / Asset) 9,93% 9,66%
ROE (Net Profit / Equities) 22,7% 21,6%
Rate of Dividend 43,6% 44,4%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   1,84% 1,82%
Cash Flow / Sales 12,9% 11,7%
Capital Intensity (Assets / Sales) 0,83x 0,89x
Financial Leverage (Net Debt / EBITDA) 1,60x 1,18x
EPS & Dividend