|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 216.40 SEK | -1.01% |
|
+7.68% | -10.23% |
| Jul. 14 | Indutrade to Acquire Danish, Finnish Companies | MT |
| Jul. 14 | Indutrade to buy two Nordic Life Science companies with sales of SEK 60m | FW |
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 | 79,641 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -9.07% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 86,282 | 83,707 | 79,808 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -9.31% | -2.98% | -4.66% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 27.1x | 22.9x | 21.2x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.19x | 3.77x | 3.39x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.8x | 1.3x | 2.54x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.32x | 2.15x | 2.03x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.52x | 2.26x | 2.03x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 14.5x | 12.6x | 11.2x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 20.6x | 17.4x | 15.2x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 21.4x | 19.8x | 17.5x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.68% | 5.06% | 5.71% |
| 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% | 1.55% | 1.77% | 1.86% |
| 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 | 218.60 | 218.60 | 218.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.08x | 2.52x | 14.5x | 1.55% | 8.27B | |
| 35.42x | 6.08x | 22.56x | 0.76% | 122B | |
| 31.97x | 5.93x | 20.49x | 1.89% | 39.41B | |
| 32.99x | 4.23x | 15.61x | 0.11% | 30.92B | |
| 20.59x | 1.7x | 12.48x | 2.36% | 29.27B | |
| 23.61x | 3.46x | 14.93x | 1% | 28.84B | |
| 26.59x | 3.19x | 13.91x | 1.42% | 28.89B | |
| 25.09x | 3.94x | 13.23x | 1.45% | 28.21B | |
| 26.13x | 3.38x | 16.15x | 1.74% | 24.22B | |
| 94.45x | 6.48x | 34.12x | - | 23.11B | |
| Average | 34.39x | 4.09x | 17.80x | 1.36% | 36.27B | |
| Weighted average by Cap. | 34.14x | 4.71x | 19.03x | 1.19% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
