Valuation Instalco AB

Equities

Real-time Estimate Cboe Europe Other stock markets 10:31:02 2026-01-21 am EST			5-day change	1st Jan Change
25.03 ^SEK	-1.53%		-6.74%	-3.71%

Jan. 19	Odin Norden Rises 1.96 Percent in December - Positive Stock Market Year Despite Turbulence	FW
Jan. 15	Instalco Secures Contract for Boliden Rönnskär Rebuild	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	13,035	22,239	10,314	10,789	8,695	6,824	6,824	-
Change	-	70.61%	-53.62%	4.61%	-19.41%	-21.52%	0%	-
Enterprise Value (EV) ¹	13,947	23,889	12,817	14,250	12,153	10,321	9,970	9,460
Change	-	71.29%	-46.35%	11.18%	-14.72%	-15.07%	-3.4%	-5.11%
P/E ratio	28.6x	8.43x	20.2x	18.1x	25.2x	19.3x	12.7x	10.2x
PBR	6.48x	9.11x	3.51x	3.36x	2.71x	1.9x	1.69x	1.51x
PEG	-	0x	-0.2x	1.2x	-0.6x	50.57x	0.2x	0.4x
Capitalization / Revenue	1.83x	2.5x	0.85x	0.76x	0.64x	0.51x	0.49x	0.46x
EV / Revenue	1.96x	2.69x	1.06x	1x	0.89x	0.77x	0.71x	0.63x
EV / EBITDA	18.4x	26x	11x	10.1x	9.51x	8.71x	7.4x	6.45x
EV / EBIT	22.3x	32.8x	16.6x	15.9x	17.6x	15.5x	11.8x	9.62x
EV / FCF	20.8x	40.4x	17.9x	15.9x	14.4x	12.8x	11.4x	9.94x
FCF Yield	4.82%	2.48%	5.59%	6.3%	6.96%	7.82%	8.77%	10.1%
Dividend per Share ²	0.54	0.65	0.66	0.68	0.68	0.68	0.7375	0.9125
Rate of return	1.08%	0.75%	1.67%	1.66%	2.06%	2.68%	2.9%	3.59%
EPS ²	1.758	10.31	1.96	2.26	1.31	1.315	2.002	2.497
Distribution rate	30.7%	6.3%	33.7%	30.1%	51.9%	51.7%	36.8%	36.5%
Net sales ¹	7,122	8,890	12,063	14,279	13,690	13,404	14,000	14,946
EBITDA ¹	759	919	1,165	1,416	1,278	1,185	1,346	1,466
EBIT ¹	625	728	771	899	690	666.5	845.2	983.8
Net income ¹	462	558	520	601	364	356.2	536.5	664
Net Debt ¹	912	1,650	2,503	3,461	3,458	3,497	3,146	2,636
Reference price ²	50.20	86.88	39.63	40.90	32.96	25.42	25.42	25.42
Nbr of stocks (in thousands)	259,660	255,977	260,253	263,796	263,796	268,444	268,444	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/13/25	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INSTALCO AB	19.33x	0.77x	8.71x	2.68%	749M
TOPBUILD CORP.	25.65x	2.98x	15.53x	-.--%	13.47B
INSTALLED BUILDING PRODUCTS, INC.	32.53x	2.92x	17.22x	1.06%	8.09B
SINOMA INTERNATIONAL ENGINEERING CO.,LTD	9.23x	0.47x	4.85x	4.53%	4.12B
KERJAYA PROSPEK GROUP	16.21x	1.44x	9.77x	4.4%	847M
UZIN UTZ SE	13.08x	0.78x	6.16x	2.66%	423M
Average	19.34x	1.56x	10.38x	2.55%	4.62B
Weighted average by Cap.	24.57x	2.45x	13.93x	1.23%