Valuation Netel Holding AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 26/06/2026 BST			5-day change	1st Jan Change
3.230 ^SEK	+0.62%		-0.62%	-35.01%

06-26	Mildef jumps on contract news, OMXS30 index down 0.9%	FW
06-26	Stockholm shares fall, Orrön jumps on new deal	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,139	1,633	713.1	644.2	241.1	156.7	-	-
Change	-	-23.67%	-56.32%	-9.66%	-62.58%	-35.01%	-	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,159	918.7	869.7	816.7
Change	-	-4.16%	-43.81%	5%	-16.57%	-20.74%	-5.33%	-6.09%
P/E	32.4x	13.1x	16.2x	-13.8x	-2.05x	-13.6x	4.57x	3.15x
PBR	2.38x	1.48x	0.63x	0.59x	0.25x	0.16x	0.16x	0.15x
PEG	-	0.2x	-0.2x	0x	-0x	0.2x	-0x	0.1x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.05x	0.05x	0.05x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.4x	0.31x	0.29x	0.26x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	11.3x	5.44x	4.58x	4.12x
EV / EBIT	14x	12x	8.07x	8.52x	41.4x	9.41x	6.85x	6.09x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-17x	20.7x	14x	10.4x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-5.87%	4.83%	7.12%	9.59%
Dividend per Share ²	-	-	-	-	-	-	0.21	0.26
Rate of return	-	-	-	-	-	-	6.5%	8.05%
EPS ²	1.413	2.59	0.91	-0.96	-2.42	-0.2372	0.7073	1.027
Distribution rate	-	-	-	-	-	-	29.7%	25.3%
Net sales ¹	2,418	3,141	3,459	3,524	2,915	2,929	3,044	3,166
EBITDA ¹	220	262	236	232	103	169	190	198
EBIT ¹	176	197	164	163	28	97.6	127	134
Net income ¹	66	123	44	-47	-117	-11.5	34.29	49.78
Net Debt ¹	318	722	610	745	918	762	713	660
Reference price ²	45.800	34.000	14.700	13.280	4.970	3.230	3.230	3.230
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETEL HOLDING AB	-13.62x	0.31x	5.44x	-.--%	16.13M
QUANTA SERVICES, INC.	71.04x	3.06x	29.91x	0.06%	103B
VINCI	14.35x	1.17x	6.44x	4.08%	81.74B
COMFORT SYSTEMS USA, INC.	42.98x	5.34x	29.67x	0.16%	65.17B
LARSEN & TOUBRO LIMITED	27.95x	2.11x	20.47x	1.09%	61.54B
FERROVIAL N.V.	59.3x	4.95x	31.69x	1.43%	49.92B
HOCHTIEF AG	36.37x	0.86x	14.52x	1.74%	42.72B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.75x	0.62x	9.86x	1.96%	38.68B
EMCOR GROUP, INC.	27.33x	1.77x	17.1x	0.18%	35.47B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.29x	6.19x	6.29%	26.73B
Average	30.10x	2.05x	17.13x	1.7%	50.52B
Weighted average by Cap.	39.23x	2.51x	20.12x	1.61%