Valuation Indutrade AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:36:36 23/07/2026 pm IST			5-day change	1st Jan Change
25.13 ^USD	-4.98%		-4.98%	-4.98%

23/07	Indutrade Acquires Netherlands-Based Controlin	MT
23/07	Indutrade acquires Dutch Controlin	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,00,953	76,909	95,380	1,00,917	87,583	88,968	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	1.58%	-	-
Enterprise Value (EV) ¹	1,06,442	85,489	1,03,127	1,09,123	95,139	95,641	93,060	89,794
Change	-	-19.69%	20.63%	5.81%	-12.82%	0.53%	-2.7%	-3.51%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.9x	24.7x	22.2x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.64x	4.14x	3.7x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.53x	2.34x	2.21x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.72x	2.45x	2.23x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.4x	13.6x	12.2x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.7x	18.7x	16.5x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	27.2x	21.8x	18.7x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.68%	4.59%	5.35%
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%	1.4%	1.59%	1.69%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.439	9.885	10.98
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	40.4%	39.4%	37.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	35,151	37,960	40,215
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	6,191	6,840	7,349
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,406	4,988	5,435
Net income ¹	2,095	2,682	2,865	2,749	2,560	3,083	3,617	4,023
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,673	4,092	826.4
Reference price ²	277.20	211.10	261.80	277.00	240.40	244.20	244.20	244.20
Nbr of stocks (in thousands)	3,64,188	3,64,323	3,64,323	3,64,323	3,64,323	3,64,323	-	-
Announcement Date	02/02/22	02/02/23	01/02/24	30/01/25	29/01/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	36.27x	6.22x	23.08x	0.74%	12TCr
FANUC CORPORATION	31.71x	5.87x	20.31x	1.9%	3.87TCr
INGERSOLL RAND INC.	35.35x	4.51x	16.64x	0.1%	3.31TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.3x	1.76x	12.92x	2.28%	3.03TCr
XYLEM INC.	26.26x	3.16x	13.77x	1.45%	2.86TCr
DOVER CORPORATION	22.71x	3.3x	14.21x	1.03%	2.77TCr
SMC CORPORATION	24.79x	3.89x	13.05x	1.47%	2.76TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	109.49x	37.88x	88.82x	0.35%	2.58TCr
ALFA LAVAL AB	26.49x	3.32x	16.27x	1.71%	2.41TCr
Average	37.15x	7.77x	24.34x	1.23%	4TCr
Weighted average by Cap.	36.30x	7.07x	23.39x	1.11%