|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 189.60 SEK | +3.78% |
|
-0.68% | -21.13% |
| 06-23 | 21 stocks have so far today hit new 52-week lows on the Stockholm Stock Exchange | FW |
| 06-17 | Goldman Sachs cuts Indutrade price target to SEK 211 (259), reiterates neutral rating: BN | 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 | 66,562 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -24% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 72,618 | 70,069 | 66,985 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -23.67% | -3.51% | -4.4% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 22.9x | 19.5x | 18.1x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.51x | 3.17x | 2.87x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.7x | 1.1x | 2.39x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 1.97x | 1.83x | 1.72x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.15x | 1.92x | 1.73x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 12.3x | 10.7x | 9.53x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 17.5x | 14.8x | 13x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 19.4x | 16.5x | 14.5x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 5.14% | 6.05% | 6.89% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.404 | 3.854 | 4.066 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.86% | 2.11% | 2.23% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 7.983 | 9.393 | 10.1 |
| 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 | 33,838 | 36,427 | 38,634 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,893 | 6,541 | 7,032 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,146 | 4,740 | 5,170 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 2,913 | 3,453 | 3,841 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,056 | 3,507 | 423 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 182.70 | 182.70 | 182.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.89x | 2.15x | 12.32x | 1.86% | 6.85B | |
| 34.82x | 5.98x | 22.24x | 0.78% | 119B | |
| 43.29x | 7.45x | 27.88x | 1.41% | 43.09B | |
| 24.65x | 3.61x | 15.53x | 0.95% | 30.1B | |
| 31.79x | 4.1x | 15.14x | 0.11% | 29.99B | |
| 28.21x | 4.65x | 16.64x | 1.41% | 27.88B | |
| 19.49x | 1.6x | 11.87x | 2.49% | 27.7B | |
| 24.23x | 2.9x | 12.67x | 1.56% | 26.24B | |
| 25.6x | 3.3x | 15.71x | 1.78% | 23.23B | |
| Average | 28.33x | 3.97x | 16.67x | 1.37% | 37.17B | |
| Weighted average by Cap. | 31.19x | 4.81x | 19.00x | 1.16% |
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
