Valuation Instalco AB

Equities

Real-time Estimate Cboe Europe Other stock markets 09:00:00 2024-12-10 am EST			5-day change	1st Jan Change
33.98 ^SEK	+0.53%		+7.84%	-17.31%

Nov. 25	No changes expected in OMXS30 this time - Di	FW
Nov. 15	FABRI AG announced that it has received funding from Instalco AB	CI

Data adjusted to current consolidation scope

Fiscal Period: Diciembre	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,678	13,035	22,239	10,314	10,789	8,916	-	-
Change	-	95.19%	70.61%	-53.62%	4.61%	-17.36%	-	-
Enterprise Value (EV) ¹	7,550	13,947	23,889	12,817	14,250	12,464	11,959	11,307
Change	-	84.73%	71.29%	-46.35%	11.18%	-12.53%	-4.06%	-5.45%
P/E ratio	17.8x	28.6x	8.43x	20.2x	18.1x	20.5x	16x	11.8x
PBR	4.45x	6.48x	9.11x	3.51x	3.36x	2.55x	2.29x	2.01x
PEG	-	1.8x	0x	-0.2x	1.2x	-0.8x	0.6x	0.3x
Capitalization / Revenue	1.17x	1.83x	2.5x	0.85x	0.76x	0.64x	0.62x	0.58x
EV / Revenue	1.33x	1.96x	2.69x	1.06x	1x	0.9x	0.83x	0.74x
EV / EBITDA	12.7x	18.4x	26x	11x	10.1x	9.4x	8.51x	7.17x
EV / EBIT	15.1x	22.3x	32.8x	16.6x	15.9x	16.1x	13.7x	10.5x
EV / FCF	15.5x	20.8x	40.4x	17.9x	15.9x	18.4x	11.4x	9.26x
FCF Yield	6.45%	4.82%	2.48%	5.59%	6.3%	5.44%	8.8%	10.8%
Dividend per Share ²	0.46	0.54	0.65	0.66	0.68	0.6707	0.7522	0.9167
Rate of return	1.7%	1.08%	0.75%	1.67%	1.66%	1.98%	2.23%	2.71%
EPS ²	1.516	1.758	10.31	1.96	2.26	1.645	2.11	2.863
Distribution rate	30.3%	30.7%	6.3%	33.7%	30.1%	40.8%	35.6%	32%
Net sales ¹	5,692	7,122	8,890	12,063	14,279	13,839	14,323	15,316
EBITDA ¹	594	759	919	1,165	1,416	1,327	1,406	1,576
EBIT ¹	500	625	728	771	899	773.5	875.6	1,081
Net income ¹	372	462	558	520	601	432.4	559	758.3
Net Debt ¹	872	912	1,650	2,503	3,461	3,548	3,042	2,390
Reference price ²	27.04	50.20	86.88	39.63	40.90	33.80	33.80	33.80
Nbr of stocks (in thousands)	246,967	259,660	255,977	260,253	263,796	263,796	-	-
Announcement Date	2/18/20	2/18/21	2/17/22	2/16/23	2/15/24	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INSTALCO AB	20.55x	0.9x	9.4x	+1.98%	818M
TOPBUILD CORP.	18.82x	2.29x	11.4x	-.--%	11.14B
INSTALLED BUILDING PRODUCTS, INC.	23.79x	2.22x	12.74x	+1.13%	6.1B
SINOMA INTERNATIONAL ENGINEERING CO.,LTD	8.36x	0.43x	4.39x	+4.22%	3.74B
KERJAYA PROSPEK GROUP	17.87x	1.73x	11.22x	+5.06%	684M
Average	17.88x	1.51x	9.83x	+2.48%	4.5B
Weighted average by Cap.	18.46x	1.89x	10.52x	+1.23%