Valuation Infrea AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 08:10:04 29/07/2026 BST			5-day change	1st Jan Change
13.25 ^SEK	+0.38%		+0.38%	-6.69%

07-23	Netel Holding, Infrea Receives Regulatory Clearances for Planned Merger	MT
07-23	Netel and Infrea receive regulatory clearance for merger	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	297.2	332.8	425.8	371.4	-	-
Change	-	12%	27.93%	-12.76%	-	-
Enterprise Value (EV) ¹	297.2	537.5	423.2	374.4	334.4	291.4
Change	-	80.88%	-21.27%	-11.52%	-10.68%	-12.86%
P/E	-37.4x	-37x	6.76x	9.23x	6.77x	5.97x
PBR	-	0.52x	0.62x	0.55x	0.52x	0.49x
PEG	-	1.5x	-0x	-0.3x	0.2x	0.4x
Capitalization / Revenue	-	0.16x	0.21x	0.18x	0.17x	0.17x
EV / Revenue	-	0.26x	0.2x	0.18x	0.15x	0.13x
EV / EBITDA	-	4.44x	4.05x	2.97x	2.26x	1.83x
EV / EBIT	-	36.3x	16x	6.46x	4.52x	3.55x
EV / FCF	-	5.8x	2.07x	3.09x	2.99x	2.41x
FCF Yield	-	17.2%	48.3%	32.3%	33.5%	41.5%
Dividend per Share ²	-	-	0.65	0.7	0.75	0.8
Rate of return	-	-	4.58%	5.3%	5.68%	6.06%
EPS ²	-0.4	-0.3	2.1	1.43	1.95	2.21
Distribution rate	-	-	31%	49%	38.5%	36.2%
Net sales ¹	-	2,078	2,069	2,091	2,158	2,204
EBITDA ¹	-	121	104.4	126	148	159
EBIT ¹	-	14.8	26.5	58	74	82
Net income ¹	-7.6	-8	63	40	55	62
Net Debt ¹	-	204.7	-2.6	3	-37	-80
Reference price ²	14.95	11.10	14.20	13.20	13.20	13.20
Nbr of stocks (in thousands)	19,877	29,984	29,984	28,138	-	-
Announcement Date	16/02/24	19/02/25	17/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INFREA AB	9.23x	0.18x	2.97x	5.3%	38.31M
QUANTA SERVICES, INC.	60.9x	2.64x	25.8x	0.07%	88.29B
VINCI	13.2x	1.07x	5.85x	4.45%	71.51B
COMFORT SYSTEMS USA, INC.	33.56x	4.22x	22.9x	0.2%	57.14B
LARSEN & TOUBRO LIMITED	25.7x	2.02x	19.66x	1.24%	55.19B
FERROVIAL N.V.	53.88x	4.49x	28.69x	1.71%	44.52B
HOCHTIEF AG	31x	0.74x	12.23x	2.05%	37.04B
EMCOR GROUP, INC.	24.09x	1.56x	14.99x	0.2%	31.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.37x	0.5x	7.96x	2.35%	32.48B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.78x	0.3x	5.8x	5.97%	28.33B
Average	28.17x	1.77x	14.68x	2.35%	44.59B
Weighted average by Cap.	33.46x	2.16x	17.30x	1.81%