|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-19 pm EDT
|
5-day change | 1st Jan Change | ||
| 269.60 SEK | -0.44% |
|
+2.82% | +12.15% |
| Oct. 19 | Indutrade acquires Polish Euromed, with revenue of SEK 230m | FW |
| Oct. 19 | Indutrade acquires Polish medical imaging supplier with sales of SEK230m | 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 | 98,221 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 12.15% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 104,916 | 102,358 | 99,929 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 10.28% | -2.44% | -2.37% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 31.8x | 26.9x | 24.2x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 5.07x | 4.52x | 4.03x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.5x | 1.5x | 2.2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.78x | 2.56x | 2.41x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.97x | 2.66x | 2.46x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 16.9x | 14.8x | 13.5x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 23.7x | 20.2x | 18.1x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 30.4x | 23.9x | 20.6x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.29% | 4.18% | 4.87% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.409 | 3.893 | 4.117 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.26% | 1.44% | 1.53% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.49 | 10.02 | 11.12 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.2% | 38.9% | 37% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,338 | 38,421 | 40,682 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,216 | 6,910 | 7,423 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,429 | 5,068 | 5,517 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,100 | 3,668 | 4,077 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,695 | 4,137 | 1,708 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 269.60 | 269.60 | 269.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.9x | 2.98x | 16.91x | 1.26% | 9.96B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 30.28x | 4.54x | 18.31x | 1.25% | 52.76B | |
| Weighted average by Cap. | 31.64x | 5.05x | 19.70x | 1.17% |
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
