|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 239.10 SEK | -0.54% |
|
-3.55% | -0.42% |
| Jul. 23 | Indutrade Acquires Netherlands-Based Controlin | MT |
| Jul. 23 | Indutrade acquires Dutch Controlin | 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 | 87,583 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 0% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 94,256 | 91,675 | 88,410 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -0.93% | -2.74% | -3.56% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 28.5x | 24.1x | 22.1x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.57x | 4.08x | 3.64x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.4x | 1.3x | 2.46x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.49x | 2.3x | 2.17x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.68x | 2.41x | 2.19x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.2x | 13.3x | 11.9x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 21.4x | 18.2x | 16.1x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 27.2x | 20.8x | 18.1x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.67% | 4.8% | 5.53% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.409 | 3.891 | 4.116 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.42% | 1.62% | 1.71% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.444 | 9.985 | 10.88 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.4% | 39% | 37.8% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,235 | 38,102 | 40,374 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,195 | 6,912 | 7,416 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,413 | 5,046 | 5,481 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,087 | 3,661 | 4,059 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,673 | 4,092 | 826.4 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 240.40 | 240.40 | 240.40 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.47x | 2.68x | 15.21x | 1.42% | 8.96B | |
| 36.2x | 6.21x | 23.04x | 0.74% | 124B | |
| 32.43x | 6.02x | 20.83x | 1.86% | 39.51B | |
| 35.2x | 4.49x | 16.57x | 0.1% | 32.99B | |
| 21.64x | 1.79x | 13.14x | 2.25% | 30.77B | |
| 21.81x | 3.17x | 13.67x | 1.07% | 26.64B | |
| 25.19x | 3.96x | 13.29x | 1.45% | 27.99B | |
| 25.54x | 3.08x | 13.41x | 1.49% | 27.78B | |
| 106.25x | 36.76x | 86.18x | 0.36% | 24.99B | |
| 27.15x | 3.37x | 16.55x | 1.66% | 24.4B | |
| Average | 35.99x | 7.15x | 23.19x | 1.24% | 36.83B | |
| Weighted average by Cap. | 35.77x | 6.84x | 22.91x | 1.12% |
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
