Valuation Indutrade AB BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 14:43:36 29/06/2026 BST			5-day change	1st Jan Change
17.95 ^EUR	+0.50%		+3.60%	-19.26%

06-26	Mildef jumps on contract news, OMXS30 index down 0.9%	FW
06-26	Global markets live: Apple, Microsoft, Micron, JPMorgan Chase…

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	72,136	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	-17.64%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	78,230	75,822	72,559
Change	-	-19.69%	20.63%	5.81%	-12.82%	-17.77%	-3.08%	-4.3%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	24.7x	21x	19.5x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	3.8x	3.43x	3.1x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.8x	1.2x	2.56x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.12x	1.97x	1.86x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.3x	2.07x	1.87x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	13.2x	11.5x	10.3x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	18.9x	16x	14x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	20.9x	17.9x	15.7x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	4.78%	5.59%	6.36%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.411	3.869	4.08
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.72%	1.95%	2.06%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.006	9.425	10.14
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	42.6%	41%	40.2%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	33,950	36,597	38,810
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	5,909	6,567	7,059
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,149	4,749	5,180
Net income ¹	2,095	2,682	2,865	2,749	2,560	2,915	3,460	3,849
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,094	3,686	423
Reference price ²	277.20	211.10	261.80	277.00	240.40	198.00	198.00	198.00
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

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.($)
PARKER-HANNIFIN CORPORATION	35.6x	6.11x	22.73x	0.76%	122B
FANUC CORPORATION	40.78x	6.97x	26.1x	1.5%	40.56B
INGERSOLL RAND INC.	33.75x	4.34x	16.01x	0.1%	31.84B
DOVER CORPORATION	25x	3.65x	15.7x	0.94%	30.43B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.94x	1.73x	12.76x	2.32%	29.68B
SMC CORPORATION	28.33x	4.67x	16.72x	1.41%	27.98B
XYLEM INC.	25.56x	3.06x	13.35x	1.48%	27.68B
ALFA LAVAL AB	26.09x	3.36x	16.02x	1.75%	23.79B
Average	29.51x	4.24x	17.42x	1.28%	41.77B
Weighted average by Cap.	31.67x	4.86x	19.22x	1.13%