Valuation Netel Holding AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 09:17:59 01/07/2026 BST			5-day change	1st Jan Change
3.450 ^SEK	+2.68%		+7.48%	-30.58%

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	163	-	-
Change	-	-23.67%	-56.32%	-9.66%	-62.58%	-32.39%	-	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,159	925	876	823
Change	-	-4.16%	-43.81%	5%	-16.57%	-20.2%	-5.3%	-6.05%
P/E	32.4x	13.1x	16.2x	-13.8x	-2.05x	-14.2x	4.75x	3.27x
PBR	2.38x	1.48x	0.63x	0.59x	0.25x	0.17x	0.16x	0.16x
PEG	-	0.2x	-0.2x	0x	-0x	0.2x	-0x	0.1x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.06x	0.05x	0.05x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.4x	0.32x	0.29x	0.26x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	11.3x	5.47x	4.61x	4.16x
EV / EBIT	14x	12x	8.07x	8.52x	41.4x	9.48x	6.9x	6.14x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-17x	20.8x	14.2x	10.5x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-5.87%	4.8%	7.07%	9.51%
Dividend per Share ²	-	-	-	-	-	-	0.21	0.26
Rate of return	-	-	-	-	-	-	6.25%	7.74%
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	3.360	3.360	3.360
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	-14.16x	0.32x	5.47x	-.--%	16.82M
QUANTA SERVICES, INC.	74.36x	3.2x	31.25x	0.06%	108B
VINCI	14.1x	1.12x	6.16x	4.16%	77.39B
COMFORT SYSTEMS USA, INC.	45.94x	5.72x	31.76x	0.15%	69.65B
LARSEN & TOUBRO LIMITED	27.45x	2.08x	20.15x	1.14%	60.29B
FERROVIAL N.V.	58.56x	4.89x	31.34x	1.44%	49.38B
HOCHTIEF AG	37.04x	0.87x	14.79x	1.71%	43.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.88x	0.62x	9.91x	1.95%	38.99B
EMCOR GROUP, INC.	28.42x	1.85x	17.82x	0.17%	36.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	6.17x	6.38%	26.4B
Average	30.70x	2.10x	17.48x	1.72%	51.06B
Weighted average by Cap.	40.84x	2.62x	20.91x	1.57%