|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 198.80 SEK | +0.40% |
|
+6.72% | -17.47% |
| 06-26 | Mildef jumps on contract news, OMXS30 index down 0.9% | FW |
| 06-26 | Global markets live: Apple, Microsoft, Micron, JPMorgan Chase… |  |
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 | 72,136 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -17.64% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 78,230 | 75,822 | 72,559 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -17.77% | -3.08% | -4.3% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 24.7x | 21x | 19.5x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.8x | 3.43x | 3.1x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.8x | 1.2x | 2.56x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.12x | 1.97x | 1.86x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.3x | 2.07x | 1.87x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 13.2x | 11.5x | 10.3x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 18.9x | 16x | 14x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 20.9x | 17.9x | 15.7x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.78% | 5.59% | 6.36% |
| 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% | 1.72% | 1.95% | 2.06% |
| 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 | 198.00 | 198.00 | 198.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.73x | 2.3x | 13.24x | 1.72% | 7.43B | |
| 35.6x | 6.11x | 22.73x | 0.76% | 122B | |
| 40.78x | 6.97x | 26.1x | 1.5% | 40.56B | |
| 33.75x | 4.34x | 16.01x | 0.1% | 31.84B | |
| 25x | 3.65x | 15.7x | 0.94% | 30.43B | |
| 20.94x | 1.73x | 12.76x | 2.32% | 29.68B | |
| 28.33x | 4.67x | 16.72x | 1.41% | 27.98B | |
| 25.56x | 3.06x | 13.35x | 1.48% | 27.68B | |
| 26.09x | 3.36x | 16.02x | 1.75% | 23.79B | |
| Average | 28.98x | 4.02x | 16.96x | 1.33% | 37.95B | |
| Weighted average by Cap. | 31.52x | 4.81x | 19.09x | 1.14% |
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
