|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 208.00 SEK | -0.76% |
|
+3.39% | -13.81% |
| 03/07 | Nordea raises Indutrade price target to 308 kronor (305), reiterates buy | FW |
| 02/07 | 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 | 1,00,953 | 76,909 | 95,380 | 1,00,917 | 87,583 | 76,362 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -12.81% | - | - |
| Enterprise Value (EV) 1 | 1,06,442 | 85,489 | 1,03,127 | 1,09,123 | 95,139 | 82,816 | 80,239 | 76,691 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -12.95% | -3.11% | -4.42% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 26.1x | 22.1x | 20.4x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.02x | 3.62x | 3.26x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.8x | 1.2x | 2.51x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.24x | 2.07x | 1.95x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.42x | 2.18x | 1.96x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 14x | 12.1x | 10.8x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 19.9x | 16.8x | 14.7x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 22.3x | 18.9x | 16.5x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 4.49% | 5.29% | 6.05% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.397 | 3.864 | 4.075 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.62% | 1.84% | 1.94% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.044 | 9.487 | 10.26 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 42.2% | 40.7% | 39.7% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 34,165 | 36,878 | 39,087 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 5,931 | 6,606 | 7,097 |
| 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 | 2,928 | 3,474 | 3,861 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 6,453 | 3,877 | 329.2 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 209.60 | 209.60 | 209.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.06x | 2.42x | 13.96x | 1.62% | 790.82Cr | |
| 35.69x | 6.12x | 22.79x | 0.76% | 12TCr | |
| 35x | 6.56x | 22.57x | 1.73% | 4.3TCr | |
| 33.38x | 4.3x | 15.89x | 0.11% | 3.16TCr | |
| 21.15x | 1.75x | 12.9x | 2.3% | 3TCr | |
| 26.17x | 4.16x | 13.97x | 1.39% | 2.95TCr | |
| 23.74x | 3.47x | 14.94x | 0.99% | 2.89TCr | |
| 26.17x | 3.14x | 13.69x | 1.44% | 2.84TCr | |
| 110.88x | 7.54x | 39.69x | - | 2.71TCr | |
| 27.14x | 3.49x | 16.71x | 1.68% | 2.5TCr | |
| Average | 36.54x | 4.30x | 18.71x | 1.34% | 3.74TCr | |
| Weighted average by Cap. | 36.53x | 4.93x | 20.03x | 1.17% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
