|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 242.40 SEK | +0.83% |
|
-2.34% | +0.83% |
| 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 | 88,312 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 0.83% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 94,965 | 93,023 | 89,138 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -0.18% | -2.04% | -4.18% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 28.7x | 24.5x | 22.1x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.6x | 4.11x | 3.67x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.4x | 1.4x | 2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.51x | 2.33x | 2.2x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.7x | 2.45x | 2.22x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.3x | 13.6x | 12.1x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 21.6x | 18.6x | 16.4x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 27x | 21.8x | 18.6x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.7% | 4.6% | 5.39% |
| 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% | 1.41% | 1.61% | 1.7% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.439 | 9.885 | 10.98 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.4% | 39.4% | 37.5% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,151 | 37,960 | 40,215 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,191 | 6,840 | 7,349 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,406 | 4,988 | 5,435 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,083 | 3,617 | 4,023 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,653 | 4,711 | 826.4 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 242.40 | 242.40 | 242.40 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.71x | 2.7x | 15.33x | 1.41% | 9.11B | |
| 36.27x | 6.22x | 23.09x | 0.74% | 125B | |
| 30.96x | 5.71x | 19.76x | 1.95% | 37.76B | |
| 35.24x | 4.49x | 16.59x | 0.1% | 33.03B | |
| 21x | 1.73x | 12.73x | 2.32% | 29.86B | |
| 24.5x | 3.83x | 12.87x | 1.49% | 27.26B | |
| 22.31x | 3.24x | 13.97x | 1.05% | 27.23B | |
| 104.79x | 36.24x | 84.96x | 0.36% | 24.64B | |
| 26.83x | 3.36x | 16.49x | 1.67% | 24.49B | |
| 42.26x | 9.94x | 31.35x | 0.88% | 21.15B | |
| Average | 37.29x | 7.75x | 24.71x | 1.2% | 35.9B | |
| Weighted average by Cap. | 36.62x | 7.22x | 23.90x | 1.08% |
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
