|
Market Closed -
Nasdaq Stockholm
21:00:00 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 254.20 SEK | +2.67% |
|
-6.13% | +5.74% |
| 06:50pm | Kepler Cheuvreux raises price target for Indutrade to SEK 300 (295), reiterates buy - BN | FW |
| 03:08pm | Indutrade's acting CFO Jan Öhman buys shares for SEK0.25m | 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 | 100,953 | 76,909 | 95,380 | 100,917 | 87,583 | 92,611 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 5.74% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 99,891 | 97,331 | 94,663 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 4.99% | -2.56% | -2.74% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 29.5x | 24.7x | 22.2x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.66x | 4.15x | 3.7x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.5x | 1.3x | 2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.62x | 2.4x | 2.25x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.82x | 2.52x | 2.3x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 16x | 13.9x | 12.6x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 22.6x | 19.2x | 17.1x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 26x | 24.1x | 20.4x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.84% | 4.14% | 4.9% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.375 | 3.921 | 4.202 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.36% | 1.58% | 1.7% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.4 | 10.04 | 11.17 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.2% | 39.1% | 37.6% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,389 | 38,610 | 41,076 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,246 | 6,987 | 7,530 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,417 | 5,079 | 5,538 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,062 | 3,669 | 4,085 |
| Net Debt 1 | 5,489 | 8,580 | 7,747 | 8,206 | 7,556 | 7,281 | 4,721 | 2,053 |
| Reference price 2 | 277.20 | 211.10 | 261.80 | 277.00 | 240.40 | 247.60 | 247.60 | 247.60 |
| 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, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.2x | 2.69x | 15.31x | 1.39% | 9.09B | |
| 28.44x | 5.1x | 18.59x | 0.92% | 111B | |
| 29.39x | 4.61x | 17.46x | 1.83% | 83.61B | |
| 29.04x | 3.32x | 19.16x | 0.72% | 63.58B | |
| 40.86x | 6.38x | 28.14x | 1.87% | 59.56B | |
| 36.88x | 7.46x | 21.85x | -.--% | 53.59B | |
| 23.54x | 4.52x | 15.56x | 2.67% | 33.25B | |
| 29.33x | 3.89x | 14.65x | 0.12% | 28.51B | |
| 21.88x | 3.18x | 13.69x | 1.07% | 26.5B | |
| 23.9x | 2.91x | 12.51x | 1.57% | 25.39B | |
| Average | 29.25x | 4.40x | 17.69x | 1.22% | 49.41B | |
| Weighted average by Cap. | 30.24x | 4.83x | 18.91x | 1.18% |
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
