Valuation Indutrade AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 01:26:00 22/07/2026 am IST			5-day change	1st Jan Change
21.76 ^EUR	-0.18%		+17.51%	+3.32%

20/07	Goldman Sachs raises Indutrade price target to 261 kronor (211), reiterates Neutral	FW
17/07	Stockholm stocks slip in earnings-heavy trading, the OMXS30 index down 0.4 percent	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	87,875	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	0.33%	-	-
Enterprise Value (EV) ¹	1,06,442	85,489	1,03,127	1,09,123	95,139	94,548	91,967	88,701
Change	-	-19.69%	20.63%	5.81%	-12.82%	-0.62%	-2.73%	-3.55%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.6x	24.2x	22.2x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.58x	4.09x	3.65x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.3x	2.47x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.49x	2.31x	2.18x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.68x	2.41x	2.2x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.3x	13.3x	12x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.4x	18.2x	16.2x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	27.3x	20.9x	18.2x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.66%	4.78%	5.51%
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%	1.41%	1.61%	1.71%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.444	9.985	10.88
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	40.4%	39%	37.8%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	35,235	38,102	40,374
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	6,195	6,912	7,416
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,413	5,046	5,481
Net income ¹	2,095	2,682	2,865	2,749	2,560	3,087	3,661	4,059
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	241.20	241.20	241.20
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	34.92x	6x	22.28x	0.77%	12TCr
FANUC CORPORATION	31.02x	5.73x	19.81x	1.95%	3.81TCr
INGERSOLL RAND INC.	33.48x	4.29x	15.82x	0.11%	3.14TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.25x	1.75x	12.91x	2.28%	3.02TCr
XYLEM INC.	26.37x	3.17x	13.82x	1.45%	2.87TCr
DOVER CORPORATION	23.12x	3.39x	14.63x	1.02%	2.82TCr
SMC CORPORATION	23.9x	3.72x	12.5x	1.52%	2.68TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	98.29x	34.03x	79.78x	0.39%	2.31TCr
ALFA LAVAL AB	25.83x	3.33x	15.92x	1.75%	2.38TCr
Average	35.35x	7.27x	23.05x	1.25%	3.89TCr
Weighted average by Cap.	34.27x	6.51x	21.93x	1.14%