Valuation Indutrade AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-10 pm EDT			5-day change	1st Jan Change
210.40 ^SEK	+0.77%		-1.59%	-12.48%

Jul. 09	Rebound on the Stockholm stock market with Astra Zeneca bucking the trend, the OMXS30 index rose 1.3 percent	FW
Jul. 09	Astra Zeneca plunges on the Stockholm exchange, OMXS30 index rises 0.2 percent	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	76,654	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-12.48%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	83,295	80,720	76,821
Change	-	-19.69%	20.63%	5.81%	-12.82%	-12.45%	-3.09%	-4.83%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	26.1x	22.1x	20.4x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.03x	3.63x	3.27x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.8x	1.2x	2.44x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.24x	2.07x	1.95x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.43x	2.18x	1.95x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	14x	12.2x	10.8x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	19.9x	16.7x	14.6x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	20.6x	19.1x	16.9x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	4.84%	5.24%	5.93%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.397	3.864	4.075
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.61%	1.84%	1.94%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.071	9.53	10.33
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	42.1%	40.5%	39.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	34,286	37,077	39,297
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	5,949	6,639	7,133
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,189	4,822	5,254
Net income ¹	2,095	2,682	2,865	2,749	2,560	2,939	3,493	3,887
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,641	4,066	167.3
Reference price ²	277.20	211.10	261.80	277.00	240.40	210.40	210.40	210.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDUTRADE AB	26.07x	2.43x	14x	1.61%	7.95B
PARKER-HANNIFIN CORPORATION	35.31x	6.06x	22.53x	0.76%	121B
FANUC CORPORATION	33.45x	6.24x	21.44x	1.81%	41.34B
INGERSOLL RAND INC.	32.92x	4.22x	15.58x	0.11%	30.86B
SMC CORPORATION	26.09x	4.13x	13.85x	1.4%	29.41B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.7x	12.52x	2.36%	29.31B
DOVER CORPORATION	23.81x	3.48x	15.01x	0.99%	29B
XYLEM INC.	26.5x	3.19x	13.9x	1.42%	28.81B
INNIO N.V.	102.42x	7x	36.82x	-	25.06B
ALFA LAVAL AB	26.01x	3.36x	16.06x	1.75%	24.01B
Average	35.32x	4.18x	18.17x	1.36%	36.7B
Weighted average by Cap.	35.16x	4.80x	19.42x	1.18%