Valuation Indutrade AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 02:45:31 2026-06-24 am EDT			5-day change	1st Jan Change
16.42 ^EUR	+0.58%		-7.06%	-24.79%

Jun. 23	21 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange	FW
Jun. 17	Goldman Sachs cuts Indutrade price target to SEK 211 (259), reiterates neutral rating: BN	FW

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	66,562	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-24%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	72,618	70,069	66,985
Change	-	-19.69%	20.63%	5.81%	-12.82%	-23.67%	-3.51%	-4.4%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	22.9x	19.5x	18.1x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	3.51x	3.17x	2.87x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.7x	1.1x	2.39x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	1.97x	1.83x	1.72x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.15x	1.92x	1.73x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	12.3x	10.7x	9.53x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	17.5x	14.8x	13x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	19.4x	16.5x	14.5x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	5.14%	6.05%	6.89%
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%	1.86%	2.11%	2.23%
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	182.70	182.70	182.70
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	34.82x	5.98x	22.24x	0.78%	119B
FANUC CORPORATION	43.29x	7.45x	27.88x	1.41%	43.09B
DOVER CORPORATION	24.65x	3.61x	15.53x	0.95%	30.1B
INGERSOLL RAND INC.	31.79x	4.1x	15.14x	0.11%	29.99B
SMC CORPORATION	28.21x	4.65x	16.64x	1.41%	27.88B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.49x	1.6x	11.87x	2.49%	27.7B
XYLEM INC.	24.23x	2.9x	12.67x	1.56%	26.24B
ALFA LAVAL AB	25.6x	3.3x	15.71x	1.78%	23.23B
Average	29.01x	4.20x	17.21x	1.31%	40.96B
Weighted average by Cap.	31.36x	4.87x	19.13x	1.15%