|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 213.80 SEK | +2.89% |
|
+8.59% | -10.57% |
| 01:41pm | Nordea raises Indutrade price target to 308 kronor (305), reiterates buy | FW |
| 07-02 | Indutrade no longer has any public short seller | 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 | 75,706 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -13.56% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 82,156 | 79,742 | 76,129 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -13.65% | -2.94% | -4.53% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 25.8x | 21.9x | 20.3x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.99x | 3.59x | 3.24x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.8x | 1.2x | 2.65x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.22x | 2.06x | 1.94x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.41x | 2.17x | 1.95x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 13.9x | 12.1x | 10.7x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 19.7x | 16.7x | 14.6x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 22x | 18.8x | 16.5x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.55% | 5.32% | 6.06% |
| 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% | 1.64% | 1.86% | 1.96% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.039 | 9.485 | 10.21 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 42.4% | 40.8% | 40% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 34,062 | 36,764 | 38,968 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,923 | 6,594 | 7,083 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,168 | 4,784 | 5,213 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 2,930 | 3,485 | 3,875 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,449 | 4,035 | 423 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 207.80 | 207.80 | 207.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.85x | 2.41x | 13.87x | 1.64% | 7.84B | |
| 35.38x | 6.07x | 22.6x | 0.76% | 121B | |
| 33.82x | 6.31x | 21.65x | 1.79% | 41.81B | |
| 33.36x | 4.3x | 15.88x | 0.11% | 31.54B | |
| 21.02x | 1.73x | 12.82x | 2.31% | 29.79B | |
| 23.63x | 3.45x | 14.88x | 1% | 28.78B | |
| 28.75x | 4.75x | 17x | 1.39% | 28.52B | |
| 113.27x | 7.7x | 40.51x | - | 27.71B | |
| 25.92x | 3.11x | 13.54x | 1.45% | 28.08B | |
| 26.9x | 3.47x | 16.54x | 1.69% | 24.76B | |
| Average | 36.79x | 4.33x | 18.93x | 1.35% | 37.02B | |
| Weighted average by Cap. | 36.80x | 4.94x | 20.16x | 1.18% |
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
