|
Market Closed -
Nasdaq Stockholm
12:30:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 65.90 SEK | +0.15% |
|
+2.65% | -31.99% |
| 10-26 | Global markets live: SpaceX, Tesla, Verizon, Bayer… |  |
| 10-26 | SB1 and Pareto raise target prices for Addnode, see strong 2027 | FW |
Company Valuation: Addnode Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,428 | 13,136 | 11,372 | 13,848 | 13,135 | 8,933 | - | - |
| Change | - | -8.95% | -13.43% | 21.77% | -5.15% | -31.99% | - | - |
| Enterprise Value (EV) 1 | 14,428 | 13,136 | 12,371 | 14,900 | 15,600 | 11,493 | 11,085 | 10,678 |
| Change | - | -8.95% | -5.82% | 20.44% | 4.7% | -26.33% | -3.55% | -3.67% |
| P/E | 64.5x | 34.4x | 40.8x | 34.4x | 33.8x | 24.3x | 19.6x | 17.5x |
| PBR | - | - | 5.38x | 5.64x | 4.81x | 2.96x | 2.71x | 2.46x |
| PEG | - | 0.5x | -1.5x | 0.8x | -6.81x | -4.39x | 0.8x | 1.5x |
| Capitalization / Revenue | 3.54x | 2.11x | 1.53x | 1.79x | 2.27x | 1.48x | 1.41x | 1.35x |
| EV / Revenue | 3.54x | 2.11x | 1.67x | 1.92x | 2.69x | 1.9x | 1.75x | 1.62x |
| EV / EBITDA | - | 15.8x | 15.9x | 15.1x | 15.2x | 10.5x | 9.25x | 8.5x |
| EV / EBIT | 47.3x | 24.9x | 30.2x | 24.9x | 25.7x | 18.9x | 15.2x | 13.5x |
| EV / FCF | - | - | - | 21.5x | 37.2x | 25.3x | 18.1x | 16.1x |
| FCF Yield | - | - | - | 4.65% | 2.69% | 3.95% | 5.53% | 6.22% |
| Dividend per Share 2 | 0.75 | - | 1 | 1.15 | 1.15 | 1.2 | 1.26 | 1.426 |
| Rate of return | 0.7% | - | 1.17% | 1.11% | 1.19% | 1.82% | 1.91% | 2.16% |
| EPS 2 | 1.662 | 2.86 | 2.09 | 3.02 | 2.87 | 2.711 | 3.354 | 3.755 |
| Distribution rate | 45.1% | - | 47.8% | 38.1% | 40.1% | 44.3% | 37.6% | 38% |
| Net sales 1 | 4,077 | 6,225 | 7,412 | 7,757 | 5,793 | 6,035 | 6,334 | 6,610 |
| EBITDA 1 | - | 834 | 780 | 988 | 1,025 | 1,096 | 1,198 | 1,256 |
| EBIT 1 | 305 | 527 | 410 | 598 | 607 | 609.4 | 730.7 | 792.9 |
| Net income 1 | 223 | 382 | 279 | 402 | 384 | 365.8 | 452 | 506.3 |
| Net Debt 1 | - | - | 999 | 1,052 | 2,465 | 2,560 | 2,152 | 1,745 |
| Reference price 2 | 107.25 | 98.40 | 85.30 | 103.80 | 96.90 | 65.90 | 65.90 | 65.90 |
| Nbr of stocks (in thousands) | 134,528 | 133,498 | 133,318 | 133,412 | 135,555 | 135,555 | - | - |
| Announcement Date | 04/02/22 | 03/02/23 | 02/02/24 | 31/01/25 | 03/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.31x | 1.9x | 10.48x | 1.82% | 909M | |
| 25.79x | 4.14x | 14.42x | 2.62% | 244B | |
| 21.93x | 4.63x | 11.36x | 0.76% | 189B | |
| 17.63x | 2x | 10.31x | 2.68% | 153B | |
| -121.61x | 16.7x | 91.84x | -.--% | 108B | |
| -484.24x | 34.35x | 141.12x | -.--% | 99.95B | |
| 16.32x | 2.94x | 11.35x | 4.93% | 95.36B | |
| 23.17x | 6x | 14.73x | 2.43% | 69.73B | |
| 15.55x | 2.26x | 9.62x | 4.96% | 50.55B | |
| 20.45x | 1.56x | 9.85x | 0.9% | 40.87B | |
| Average | -44.07x | 7.65x | 32.51x | 2.11% | 105.01B | |
| Weighted average by Cap. | -41.51x | 7.90x | 32.61x | 2.02% |
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
- ANOD B Stock
- Valuation Addnode Group AB
Select your edition
All financial news and data tailored to specific country editions
