|
Market Closed -
Nasdaq Stockholm
12:30:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 310.60 SEK | +0.52% |
|
+0.71% | -5.13% |
| 10-29 | Stockholm exchange opens Thursday unevenly, OMXS30 index down 0.1 percent | FW |
| 10-27 | Stockholm Stock Exchange Continues Higher at Midday | FW |
Company Valuation: AddTech AB
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,044 | 51,837 | 65,762 | 79,013 | 85,738 | 83,888 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | -2.16% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 88,565 | 86,576 | 84,646 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | -3.1% | -2.25% | -2.23% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 33.4x | 29.3x | 26.6x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 8.62x | 7.29x | 6.24x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2x | 2.1x | 2.7x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.34x | 3.08x | 2.88x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.53x | 3.18x | 2.91x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 19.5x | 17.4x | 15.7x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 25.2x | 21.8x | 19.7x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 32.7x | 26.2x | 23.2x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 3.05% | 3.82% | 4.31% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.914 | 4.373 | 4.868 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.27% | 1.42% | 1.58% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.262 | 10.56 | 11.61 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42.3% | 41.4% | 41.9% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 25,091 | 27,206 | 29,087 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,536 | 4,969 | 5,377 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,520 | 3,963 | 4,298 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,515 | 2,870 | 3,139 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,677 | 2,688 | 757.9 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 309.00 | 309.00 | 309.00 |
| Nbr of stocks (in thousands) | 269,474 | 269,565 | 269,737 | 269,852 | 269,957 | 270,084 | - | - |
| Announcement Date | 17/05/22 | 17/05/23 | 16/05/24 | 15/05/25 | 20/05/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.36x | 3.35x | 18.55x | 1.27% | 8.47B | |
| 14.59x | 0.99x | 16.73x | 2.56% | 114B | |
| 16.34x | 1.26x | 15.6x | 1.95% | 102B | |
| 14.14x | 1.21x | 19.91x | 2.74% | 91.56B | |
| 12.37x | 1.45x | 16.01x | 2.39% | 52.42B | |
| 13.17x | 1.21x | 19.33x | 2.4% | 51.51B | |
| 15.44x | 0.62x | 9.45x | 1.78% | 43.05B | |
| 18.34x | 1.04x | 9.51x | 1.28% | 38.57B | |
| 85.1x | 3.01x | 18.86x | 0.05% | 37.07B | |
| 19.39x | 0.95x | 9.76x | 2.76% | 12.24B | |
| Average | 24.22x | 1.51x | 15.37x | 1.92% | 55.04B | |
| Weighted average by Cap. | 19.97x | 1.29x | 16.17x | 2.11% |
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
- ADDT B Stock
- Valuation AddTech AB
Select your edition
All financial news and data tailored to specific country editions
