|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-11-11 pm EST
|
5-day change | 1st Jan Change | ||
| 268.20 SEK | +1.21% |
|
+0.37% | +11.56% |
| 05:57am | Goldman Sachs raises price target for Indutrade to SEK 262 (261), reiterates neutral - BN | FW |
| Nov. 06 | PriorNilsson Yield fell 0.14 percent in October, fixed-income holdings weighed | 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 | 97,711 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 11.56% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 105,169 | 102,606 | 99,619 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 10.54% | -2.44% | -2.91% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 32x | 26.6x | 23.9x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 5.03x | 4.47x | 3.98x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.7x | 1.3x | 2.1x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.76x | 2.51x | 2.37x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.97x | 2.64x | 2.42x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 16.9x | 14.6x | 13.2x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 23.9x | 20.1x | 17.9x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 28x | 24.4x | 20.5x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.57% | 4.1% | 4.87% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.308 | 3.923 | 4.204 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.23% | 1.46% | 1.57% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.378 | 10.09 | 11.22 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 39.5% | 38.9% | 37.5% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,368 | 38,876 | 41,166 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,238 | 7,027 | 7,551 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,405 | 5,114 | 5,576 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,053 | 3,691 | 4,105 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 7,458 | 4,895 | 1,908 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 268.20 | 268.20 | 268.20 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.63x | 2.94x | 16.67x | 1.25% | 9.76B | |
| 31.08x | 5.32x | 18.92x | 0.85% | 122B | |
| 31.42x | 4.91x | 18.74x | 1.7% | 89.76B | |
| 30.99x | 3.56x | 20.42x | 0.66% | 68.95B | |
| 43.1x | 6.74x | 29.68x | 1.78% | 62.92B | |
| 33.4x | 6.91x | 20.22x | -.--% | 49.62B | |
| 24.19x | 4.43x | 16.73x | 0.09% | 32.97B | |
| 23.1x | 1.98x | 14.3x | 2.03% | 33.61B | |
| 22.83x | 4.37x | 15.02x | 2.62% | 32.21B | |
| 23.38x | 3.37x | 14.53x | 1% | 28.2B | |
| Average | 29.51x | 4.45x | 18.52x | 1.2% | 53B | |
| Weighted average by Cap. | 30.93x | 4.87x | 19.54x | 1.15% |
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
Select your edition
All financial news and data tailored to specific country editions
