|
Real-time Estimate
Cboe Europe
14:12:43 07/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 249.10 SEK | -0.20% |
|
-1.27% | +3.66% |
| 09-01 | Simplicity Småbolag Sverige rose 2.1% in August, strong performance from Ambea and Avarda Bank | FW |
| 08-27 | Lundbergs net asset value has risen to 661 kronor as of August 25 (update) | FW |
Company Valuation: Indutrade AB
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 | 90,935 | - | - |
| Change | - | -23.82% | 24.02% | 5.81% | -13.21% | 3.83% | - | - |
| Enterprise Value (EV) 1 | 106,442 | 85,489 | 103,127 | 109,123 | 95,139 | 97,608 | 95,027 | 91,761 |
| Change | - | -19.69% | 20.63% | 5.81% | -12.82% | 2.6% | -2.64% | -3.44% |
| P/E | 48.2x | 28.7x | 33.3x | 36.7x | 34.2x | 29.6x | 25.3x | 22.7x |
| PBR | 9.81x | 6.03x | 6.59x | 6.06x | 5.12x | 4.74x | 4.23x | 3.78x |
| PEG | - | 1x | 4.9x | -9.01x | -5.06x | 1.5x | 1.5x | 2x |
| Capitalization / Revenue | 4.65x | 2.85x | 3x | 3.1x | 2.72x | 2.59x | 2.4x | 2.26x |
| EV / Revenue | 4.9x | 3.16x | 3.24x | 3.35x | 2.95x | 2.78x | 2.5x | 2.28x |
| EV / EBITDA | 27.4x | 17.5x | 18x | 19.1x | 17.3x | 15.8x | 13.9x | 12.5x |
| EV / EBIT | 37.7x | 23.6x | 24.8x | 27.1x | 25.2x | 22.2x | 19x | 16.9x |
| EV / FCF | 42.6x | 45.6x | 26.1x | 29.7x | 27.2x | 27.8x | 22.2x | 19.1x |
| FCF Yield | 2.34% | 2.19% | 3.83% | 3.37% | 3.68% | 3.6% | 4.5% | 5.24% |
| Dividend per Share 2 | 2.3 | 2.6 | 2.85 | 3 | 3.1 | 3.409 | 3.891 | 4.116 |
| Rate of return | 0.83% | 1.23% | 1.09% | 1.08% | 1.29% | 1.37% | 1.56% | 1.65% |
| EPS 2 | 5.75 | 7.36 | 7.86 | 7.54 | 7.03 | 8.439 | 9.885 | 10.98 |
| Distribution rate | 40% | 35.3% | 36.3% | 39.8% | 44.1% | 40.4% | 39.4% | 37.5% |
| Net sales 1 | 21,715 | 27,016 | 31,835 | 32,544 | 32,229 | 35,151 | 37,960 | 40,215 |
| EBITDA 1 | 3,883 | 4,878 | 5,723 | 5,720 | 5,494 | 6,191 | 6,840 | 7,349 |
| EBIT 1 | 2,825 | 3,620 | 4,158 | 4,033 | 3,769 | 4,406 | 4,988 | 5,435 |
| Net income 1 | 2,095 | 2,682 | 2,865 | 2,749 | 2,560 | 3,083 | 3,617 | 4,023 |
| 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 | 249.60 | 249.60 | 249.60 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.58x | 2.78x | 15.77x | 1.37% | 9.51B | |
| 30.81x | 5.27x | 19.16x | 0.85% | 121B | |
| 26.82x | 4.93x | 17.28x | 2.24% | 35.46B | |
| 21.61x | 1.85x | 13.33x | 2.17% | 31.42B | |
| 30.13x | 4.02x | 15.19x | 0.11% | 29.63B | |
| 19.55x | 3.3x | 10.63x | 1.58% | 27.05B | |
| 21.3x | 3.09x | 13.33x | 1.1% | 25.98B | |
| 23.03x | 2.82x | 12.15x | 1.64% | 24.68B | |
| 25.88x | 3.25x | 15.9x | 1.75% | 24.01B | |
| 90.47x | 34.14x | 74.44x | 0.42% | 23.57B | |
| Average | 31.92x | 6.54x | 20.72x | 1.32% | 35.26B | |
| Weighted average by Cap. | 31.04x | 6.07x | 19.93x | 1.22% |
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
- INDT Stock
- Valuation Indutrade AB
Select your edition
All financial news and data tailored to specific country editions
