Valuation Indutrade AB Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 16:50:03 04/08/2026 HKT			5-day change	1st Jan Change
22.08 ^EUR	+1.56%		-0.18%	-0.73%

07-23	Indutrade Acquires Netherlands-Based Controlin	MT
07-23	Indutrade acquires Dutch Controlin	FW

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	88,458	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	1%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	95,131	92,550	89,284
Change	-	-19.69%	20.63%	5.81%	-12.82%	-0.01%	-2.71%	-3.53%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.8x	24.6x	22.1x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.61x	4.12x	3.68x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.52x	2.33x	2.2x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.71x	2.44x	2.22x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.4x	13.5x	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	27.1x	21.6x	18.6x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.7%	4.62%	5.38%
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%	1.4%	1.6%	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	6,673	4,092	826.4
Reference price ²	277.20	211.10	261.80	277.00	240.40	242.80	242.80	242.80
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	1/2/24	30/1/25	29/1/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	36.65x	6.28x	23.31x	0.73%	126B
FANUC CORPORATION	27.89x	5.17x	17.86x	2.17%	36.39B
INGERSOLL RAND INC.	34.61x	4.56x	17.23x	0.1%	34.06B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.96x	1.82x	13.41x	2.21%	31.18B
SMC CORPORATION	24.51x	3.83x	12.87x	1.49%	28.46B
DOVER CORPORATION	22.72x	3.3x	14.21x	1.03%	27.71B
XYLEM INC.	26.19x	3.16x	13.62x	1.43%	27.8B
ALFA LAVAL AB	26.39x	3.32x	16.2x	1.72%	24.49B
Average	27.62x	3.93x	16.09x	1.36%	41.98B
Weighted average by Cap.	30.34x	4.64x	18.23x	1.18%