|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 248.20 SEK | -2.67% |
|
+17.97% | +3.24% |
| Jul. 17 | Stockholm stocks slip in earnings-heavy trading, the OMXS30 index down 0.4 percent | FW |
| Jul. 17 | Kepler Cheuvreux raises Indutrade target price to 285 kronor (235), reiterates buy | 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 | 90,425 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 3.24% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 97,098 | 94,517 | 91,251 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 2.06% | -2.66% | -3.45% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 29.5x | 25.1x | 23x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.74x | 4.22x | 3.76x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.5x | 1.4x | 2.61x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.57x | 2.38x | 2.25x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.76x | 2.49x | 2.27x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.7x | 13.8x | 12.4x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 22.1x | 18.9x | 16.8x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 28.1x | 21.5x | 18.7x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.56% | 4.65% | 5.35% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.325 | 3.85 | 4.07 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.34% | 1.55% | 1.64% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.399 | 9.905 | 10.78 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 39.6% | 38.9% | 37.8% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,119 | 37,973 | 40,229 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,172 | 6,867 | 7,366 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,396 | 4,995 | 5,425 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,070 | 3,627 | 4,021 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,673 | 4,092 | 826.5 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 248.20 | 248.20 | 248.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.55x | 2.76x | 15.73x | 1.34% | 9.38B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 36.35x | 7.32x | 23.53x | 1.25% | 36.5B | |
| Weighted average by Cap. | 35.86x | 7.01x | 23.15x | 1.13% |
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
