Valuation Netel Holding AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 06/03/2026 GMT			5-day change	1st Jan Change
3.900 ^SEK	+1.43%		-4.18%	-21.53%

02-13	Netel to Provide Fiber Access, LAN Installation to GlobalConnect Under New Three-year Deal	MT
02-13	Netel signs new three-year agreement for B2B services in Norway	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,139	1,633	713.1	644.2	189.2	189.2	-
Change	-	-23.67%	-56.32%	-9.66%	-70.63%	0%	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,056	993.5	950.6
Change	-	-4.16%	-43.81%	5%	-23.98%	-5.93%	-4.32%
P/E ratio	32.4x	13.1x	16.2x	-13.8x	-2.05x	9.51x	4.29x
PBR	2.38x	1.48x	0.63x	0.59x	0.18x	0.19x	0.18x
PEG	-	0.2x	-0.2x	0x	-0x	-0x	0x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.07x	0.06x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.36x	0.35x	0.32x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	8.74x	5.58x	4.83x
EV / EBIT	14x	12x	8.07x	8.52x	25x	9.18x	7.3x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-13.9x	15.5x	16.2x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-7.18%	6.45%	6.19%
Dividend per Share ²	-	-	-	-	0.3	-	0.22
Rate of return	-	-	-	-	7.69%	-	5.64%
EPS ²	1.413	2.59	0.91	-0.96	-2.42	0.41	0.91
Distribution rate	-	-	-	-	-28.6%	-	24.2%
Net sales ¹	2,418	3,141	3,459	3,524	2,915	2,849	2,927
EBITDA ¹	220	262	236	232	103	178	196.9
EBIT ¹	176	197	164	163	28	108.2	130.2
Net income ¹	66	123	44	-47	-117	19.7	44.25
Net Debt ¹	318	722	610	745	866.9	804.3	761.4
Reference price ²	45.800	34.000	14.700	13.280	3.900	3.900	3.900
Nbr of stocks (in thousands)	46,704	48,022	48,512	48,512	48,512	48,512	-
Announcement Date	16/02/22	16/02/23	16/02/24	07/02/25	06/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETEL HOLDING AB	-3.71x	0.36x	8.74x	7.69%	20.56M
VINCI	14.01x	1.16x	6.4x	4.19%	82.87B
QUANTA SERVICES, INC.	61.5x	2.54x	24.74x	0.08%	80.82B
LARSEN & TOUBRO LIMITED	30.29x	2.2x	20.91x	1.04%	59.1B
FERROVIAL SE	57.72x	4.8x	30.09x	1.57%	47.69B
COMFORT SYSTEMS USA, INC.	34.8x	3.93x	23.49x	0.21%	44.92B
HOCHTIEF AG	28.94x	0.66x	11.33x	2.2%	32.78B
EMCOR GROUP, INC.	24.99x	1.64x	15.67x	0.17%	31.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.16x	0.56x	9.11x	2.14%	30.94B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.43x	0.27x	5.06x	5.37%	30.26B
Average	28.41x	1.81x	15.55x	2.47%	44.08B
Weighted average by Cap.	34.18x	2.12x	17.14x	1.83%