Valuation Indutrade AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:44:36 30/05/2025 +04			5-day change	1st Jan Change
26.45 ^USD	-7.13%		-.--%	-

06-15	AQR Capital No Longer Holds Public Short Position in Indutrade	FW
06-12	AQR emerges as new public short seller in Indutrade	FW

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	70,059	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-20.01%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	76,115	73,566	70,482
Change	-	-19.69%	20.63%	5.81%	-12.82%	-20%	-3.35%	-4.19%
P/E Ratio	48.2x	28.7x	33.3x	36.7x	34.2x	24.2x	20.4x	19.4x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	3.69x	3.34x	3.02x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.8x	1.1x	3.77x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.08x	1.92x	1.84x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.26x	2.02x	1.85x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	13x	11.2x	10.1x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	18.4x	15.4x	13.7x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	20.4x	17.3x	15.3x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	4.91%	5.77%	6.55%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.361	3.863	3.918
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.75%	2.01%	2.04%
EPS ²	5.75	7.36	7.86	7.54	7.03	7.951	9.44	9.925
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	42.3%	40.9%	39.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	33,702	36,441	38,118
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	5,873	6,565	6,969
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,130	4,770	5,149
Net income ¹	2,095	2,682	2,865	2,749	2,560	2,900	3,473	3,808
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	192.30	192.30	192.30
Nbr of stocks (in thousands)	364,188	364,323	364,323	364,323	364,323	364,323	-	-
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	33.76x	5.81x	21.61x	0.8%	116B
FANUC CORPORATION	42.62x	7.32x	27.41x	1.43%	42.79B
DOVER CORPORATION	24.33x	3.56x	15.34x	0.96%	29.72B
INGERSOLL RAND INC.	31.85x	4.11x	15.17x	0.11%	30.04B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.49x	1.69x	12.48x	2.36%	29.05B
XYLEM INC.	24.35x	2.92x	12.73x	1.55%	26.38B
SMC CORPORATION	27.74x	4.56x	16.31x	1.44%	27.65B
ALFA LAVAL AB	24.76x	3.19x	15.22x	1.84%	23.29B
Average	28.74x	4.15x	17.03x	1.31%	40.6B
Weighted average by Cap.	30.78x	4.75x	18.76x	1.16%