|
Market Closed -
Nasdaq Stockholm
00:00:00 03/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 258.60 SEK | +1.09% |
|
+0.86% | +7.57% |
| 10-01 | Berenberg prefers Bergman & Beving and Sdiptech among Swedish serial acquirers | FW |
| 09-30 | Handelsbanken raises price target for Indutrade to SEK 290 (285), reiterates buy - 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 | 94,214 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 7.57% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 101,061 | 98,493 | 95,264 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 6.22% | -2.54% | -3.28% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 30.6x | 26.1x | 23.5x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.89x | 4.36x | 3.9x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.5x | 1.5x | 2.1x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.68x | 2.48x | 2.34x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.87x | 2.59x | 2.36x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 16.3x | 14.4x | 12.9x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 22.9x | 19.7x | 17.5x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 29.3x | 23.1x | 19.8x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.42% | 4.32% | 5.06% |
| 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% | 1.32% | 1.5% | 1.59% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.446 | 9.913 | 11.01 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.4% | 39.3% | 37.4% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,173 | 38,046 | 40,306 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,194 | 6,853 | 7,364 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,410 | 5,007 | 5,455 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,086 | 3,630 | 4,036 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,848 | 4,279 | 1,050 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 258.60 | 258.60 | 258.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.62x | 2.87x | 16.32x | 1.32% | 9.39B | |
| 31.16x | 5.43x | 19.69x | 0.83% | 123B | |
| 34.94x | 5.49x | 20.8x | 1.54% | 97.45B | |
| 45.06x | 9.14x | 26.74x | -.--% | 65.48B | |
| 27.58x | 3.15x | 18.22x | 0.75% | 60.3B | |
| 40.2x | 6.25x | 27.6x | 1.93% | 58.24B | |
| 27.51x | 5.07x | 17.77x | 2.19% | 35.94B | |
| 20.6x | 1.76x | 12.69x | 2.28% | 29.97B | |
| 21.04x | 3.65x | 11.66x | 1.45% | 29.28B | |
| 30.09x | 4.01x | 15.13x | 0.11% | 29.52B | |
| Average | 30.88x | 4.68x | 18.66x | 1.24% | 53.82B | |
| Weighted average by Cap. | 32.66x | 5.28x | 20.18x | 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
