Valuation Indutrade AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 20:06:36 23/07/2026 +04			5-day change	1st Jan Change
25.13 ^USD	-4.98%		0.00%	-4.98%

07-23	Indutrade Acquires Netherlands-Based Controlin	MT
07-23	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	100,953	76,909	95,380	100,917	87,583	86,636	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-1.08%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	93,309	90,728	87,462
Change	-	-19.69%	20.63%	5.81%	-12.82%	-1.92%	-2.77%	-3.6%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.2x	24.1x	21.7x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.52x	4.03x	3.6x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.46x	2.28x	2.15x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.65x	2.39x	2.17x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.1x	13.3x	11.9x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.2x	18.2x	16.1x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	26.5x	21.2x	18.2x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.77%	4.71%	5.49%
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%	1.43%	1.64%	1.73%
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	237.80	237.80	237.80
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	35.37x	6.07x	22.54x	0.76%	121B
FANUC CORPORATION	30.96x	5.71x	19.76x	1.95%	38.77B
INGERSOLL RAND INC.	39.4x	4.47x	16.58x	0.1%	33B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.34x	1.76x	12.96x	2.28%	30.34B
XYLEM INC.	25.7x	3.09x	13.32x	1.46%	27.28B
DOVER CORPORATION	22.54x	3.27x	14.1x	1.04%	27.48B
SMC CORPORATION	22.84x	3.53x	11.84x	1.6%	26.09B
ALFA LAVAL AB	25.99x	3.27x	15.97x	1.74%	24.16B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	87.99x	30.4x	71.29x	0.43%	20.69B
Average	34.68x	6.84x	22.04x	1.26%	38.8B
Weighted average by Cap.	33.81x	6.11x	21.09x	1.15%