|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 187.10 SEK | -2.14% |
|
-0.58% | -22.17% |
| 06-09 | Lannebo Småbolag rose 2.7 per cent in May - strong Q1 reports | FW |
| 06-05 | Husqvarna Appoints Financial, Procurement, Information Chiefs | MT |
Company Valuation: Indutrade AB
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 | 68,165 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | -22.17% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 74,221 | 71,672 | 68,588 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | -21.99% | -3.43% | -4.3% |
| P/E Ratio | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 23.5x | 19.8x | 18.9x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 3.59x | 3.25x | 2.93x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.8x | 1.1x | 3.68x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.02x | 1.87x | 1.79x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.2x | 1.97x | 1.8x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 12.6x | 10.9x | 9.84x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 18x | 15x | 13.3x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 19.9x | 16.9x | 14.9x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 5.03% | 5.92% | 6.73% |
| 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% | 1.8% | 2.06% | 2.09% |
| 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 | 187.10 | 187.10 | 187.10 |
| 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
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.05x | 2.25x | 12.89x | 1.76% | 7.35B | |
| 32.17x | 5.56x | 20.66x | 0.84% | 110B | |
| 39.25x | 6.68x | 25.02x | 1.56% | 39.33B | |
| 23.57x | 3.46x | 14.88x | 0.99% | 28.79B | |
| 29.08x | 3.8x | 14.01x | 0.12% | 27.58B | |
| 18.75x | 1.54x | 11.36x | 2.58% | 26.59B | |
| 23.51x | 2.82x | 12.3x | 1.6% | 25.46B | |
| 24.46x | 3.93x | 14.07x | 1.63% | 24.34B | |
| 47.19x | 11.22x | 35.65x | 0.8% | 23.61B | |
| Average | 29.11x | 4.58x | 17.87x | 1.32% | 34.83B | |
| Weighted average by Cap. | 30.50x | 5.01x | 19.06x | 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
Select your edition
All financial news and data tailored to specific country editions
