|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 195.15 SEK | +2.01% |
|
+5.49% | -18.43% |
| 08:37pm | SEB Bank Upgrades Indutrade to Buy Rating, Lifts PT | MT |
| 07:12pm | Stockholm shares fall, Orrön jumps on new deal | 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 | 69,695 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -20.42% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 75,789 | 73,381 | 70,118 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -20.34% | -3.18% | -4.45% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 23.9x | 20.3x | 18.9x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.67x | 3.32x | 3x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.7x | 1.1x | 2.48x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.05x | 1.9x | 1.8x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.23x | 2.01x | 1.81x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 12.8x | 11.2x | 9.93x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 18.3x | 15.5x | 13.5x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 20.3x | 17.3x | 15.2x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.93% | 5.78% | 6.58% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.411 | 3.869 | 4.08 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.78% | 2.02% | 2.13% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.006 | 9.425 | 10.14 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 42.6% | 41% | 40.2% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 33,950 | 36,597 | 38,810 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,909 | 6,567 | 7,059 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,149 | 4,749 | 5,180 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 2,915 | 3,460 | 3,849 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,094 | 3,686 | 423 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 191.30 | 191.30 | 191.30 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.89x | 2.23x | 12.83x | 1.78% | 7.18B | |
| 36.37x | 6.23x | 23.17x | 0.74% | 125B | |
| 42.7x | 7.34x | 27.46x | 1.43% | 42.47B | |
| 33.89x | 4.35x | 16.06x | 0.1% | 31.97B | |
| 25.52x | 3.72x | 16x | 0.92% | 31.07B | |
| 21.15x | 1.74x | 12.89x | 2.3% | 29.96B | |
| 28.85x | 4.77x | 17.07x | 1.38% | 28.49B | |
| 25.68x | 3.07x | 13.41x | 1.47% | 27.81B | |
| 26.31x | 3.39x | 16.15x | 1.73% | 24.01B | |
| Average | 29.37x | 4.09x | 17.23x | 1.32% | 38.64B | |
| Weighted average by Cap. | 32.21x | 4.93x | 19.54x | 1.12% |
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
