Valuation Netel Holding AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 17/06/2026 +04			5-day change	1st Jan Change
3.285 ^SEK	+1.70%		-5.19%	-33.90%

06-16	Seven stocks hit new 52-week lows on the Stockholm Stock Exchange today	FW
06-15	Peace Agreement Bolsters Stockholm Exchange, OMXS30 Index Gains 0.7 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,139	1,633	713.1	644.2	241.1	159.4	-	-
Change	-	-23.67%	-56.32%	-9.66%	-62.58%	-33.9%	-	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,159	934.2	902.7	856.1
Change	-	-4.16%	-43.81%	5%	-16.57%	-19.41%	-3.37%	-5.16%
P/E	32.4x	13.1x	16.2x	-13.8x	-2.05x	-13.7x	4.63x	3.19x
PBR	2.38x	1.48x	0.63x	0.59x	0.25x	0.17x	0.16x	0.15x
PEG	-	0.2x	-0.2x	0x	-0x	0.2x	-0x	0.1x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.05x	0.05x	0.05x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.4x	0.32x	0.3x	0.27x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	11.3x	5.63x	5.11x	4.52x
EV / EBIT	14x	12x	8.07x	8.52x	41.4x	10.4x	7.8x	6.77x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-17x	21x	14.6x	10.9x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-5.87%	4.75%	6.86%	9.15%
Dividend per Share ²	-	-	-	-	-	-	0.21	0.26
Rate of return	-	-	-	-	-	-	6.39%	7.91%
EPS ²	1.413	2.59	0.91	-0.96	-2.42	-0.24	0.71	1.03
Distribution rate	-	-	-	-	-	-	29.6%	25.2%
Net sales ¹	2,418	3,141	3,459	3,524	2,915	2,929	3,044	3,166
EBITDA ¹	220	262	236	232	103	165.8	176.6	189.5
EBIT ¹	176	197	164	163	28	90	115.7	126.4
Net income ¹	66	123	44	-47	-117	-11.5	34.3	49.8
Net Debt ¹	318	722	610	745	918	774.8	743.3	696.7
Reference price ²	45.800	34.000	14.700	13.280	4.970	3.285	3.285	3.285
Nbr of stocks (in thousands)	46,704	48,022	48,512	48,512	48,512	48,512	-	-
Announcement Date	16/02/22	16/02/23	16/02/24	07/02/25	06/02/26	-	-	-

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.($)
NETEL HOLDING AB	-13.46x	0.32x	5.62x	-.--%	16.71M
QUANTA SERVICES, INC.	74.28x	3.2x	31.22x	0.06%	108B
VINCI	14.25x	1.17x	6.41x	4.11%	82.59B
COMFORT SYSTEMS USA, INC.	44.36x	5.52x	30.65x	0.15%	67.26B
LARSEN & TOUBRO LIMITED	27.73x	2.09x	20.32x	1.1%	60.9B
FERROVIAL N.V.	58.48x	4.89x	31.3x	1.45%	50.09B
HOCHTIEF AG	36.35x	0.86x	14.26x	1.74%	43.44B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.31x	0.61x	9.73x	1.98%	38.8B
EMCOR GROUP, INC.	28.59x	1.86x	17.93x	0.17%	37.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.83x	0.3x	6.32x	5.88%	28.79B
Average	30.57x	2.08x	17.38x	1.66%	51.69B
Weighted average by Cap.	40.14x	2.56x	20.53x	1.59%