Valuation Indutrade AB Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 17:01:51 21/07/2026 BST			5-day change	1st Jan Change
21.83 ^EUR	+0.14%		+17.51%	+3.32%

07-20	Goldman Sachs raises Indutrade price target to 261 kronor (211), reiterates Neutral	FW
07-17	Stockholm stocks slip in earnings-heavy trading, the OMXS30 index down 0.4 percent	FW

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	88,822	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	1.41%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	95,495	92,914	89,648
Change	-	-19.69%	20.63%	5.81%	-12.82%	0.37%	-2.7%	-3.51%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.9x	24.4x	22.4x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.63x	4.13x	3.69x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.3x	2.5x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.52x	2.33x	2.2x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.71x	2.44x	2.22x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.4x	13.4x	12.1x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.6x	18.4x	16.4x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	27.6x	21.1x	18.4x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.62%	4.73%	5.45%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.409	3.85	4.116
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.4%	1.58%	1.69%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.444	9.985	10.88
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	40.4%	38.6%	37.8%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	35,235	38,102	40,374
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	6,195	6,912	7,416
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,413	5,046	5,481
Net income ¹	2,095	2,682	2,865	2,749	2,560	3,087	3,661	4,059
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,673	4,092	826.4
Reference price ²	277.20	211.10	261.80	277.00	240.40	243.80	243.80	243.80
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	34.92x	6x	22.28x	0.77%	120B
FANUC CORPORATION	31.02x	5.73x	19.81x	1.95%	38.1B
INGERSOLL RAND INC.	33.48x	4.29x	15.82x	0.11%	31.38B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.25x	1.75x	12.91x	2.28%	30.21B
XYLEM INC.	26.37x	3.17x	13.82x	1.45%	28.67B
DOVER CORPORATION	23.12x	3.39x	14.63x	1.02%	28.23B
SMC CORPORATION	23.9x	3.72x	12.5x	1.52%	26.77B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	98.29x	34.03x	79.78x	0.39%	23.13B
ALFA LAVAL AB	25.83x	3.33x	15.92x	1.75%	23.76B
Average	35.35x	7.27x	23.05x	1.25%	38.9B
Weighted average by Cap.	34.27x	6.51x	21.93x	1.14%