|
Market Closed -
Nasdaq Stockholm
19:00:00 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 341.40 SEK | +0.77% |
|
+4.34% | +4.28% |
Company Valuation: AddTech AB
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,044 | 51,837 | 65,762 | 79,013 | 85,738 | 92,205 | - | - |
| Change | - | 5.7% | 26.86% | 20.15% | 8.51% | 7.54% | - | - |
| Enterprise Value (EV) 1 | 52,791 | 55,944 | 70,189 | 84,031 | 91,396 | 96,427 | 94,416 | 92,352 |
| Change | - | 5.97% | 25.46% | 19.72% | 8.77% | 5.5% | -2.09% | -2.19% |
| P/E | 46.1x | 34.6x | 40.3x | 41.8x | 39.9x | 37x | 32.8x | 30x |
| PBR | 12.5x | 9.99x | 11x | 11.9x | 11x | 9.7x | 8.2x | 7.02x |
| PEG | - | 0.9x | 4.47x | 2.7x | 2.9x | 2.3x | 2.5x | 3.25x |
| Capitalization / Revenue | 3.49x | 2.77x | 3.28x | 3.63x | 3.78x | 3.71x | 3.45x | 3.23x |
| EV / Revenue | 3.76x | 2.99x | 3.51x | 3.86x | 4.03x | 3.88x | 3.53x | 3.24x |
| EV / EBITDA | 25.4x | 19.5x | 21.6x | 22.8x | 22.3x | 21x | 18.8x | 17x |
| EV / EBIT | 35.2x | 25.8x | 28.9x | 30.5x | 29.6x | 27.5x | 24.2x | 21.9x |
| EV / FCF | 52.5x | 32.4x | 29.3x | 33.4x | 32.4x | 34.2x | 28.5x | 25.7x |
| FCF Yield | 1.9% | 3.09% | 3.41% | 2.99% | 3.09% | 2.92% | 3.51% | 3.9% |
| Dividend per Share 2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.6 | 3.877 | 4.305 | 4.681 |
| Rate of return | 0.99% | 1.3% | 1.15% | 1.09% | 1.13% | 1.14% | 1.26% | 1.37% |
| EPS 2 | 3.95 | 5.55 | 6.05 | 7 | 7.95 | 9.229 | 10.42 | 11.38 |
| Distribution rate | 45.6% | 45% | 46.3% | 45.7% | 45.3% | 42% | 41.3% | 41.1% |
| Net sales 1 | 14,038 | 18,714 | 20,019 | 21,796 | 22,703 | 24,881 | 26,721 | 28,532 |
| EBITDA 1 | 2,077 | 2,872 | 3,245 | 3,692 | 4,100 | 4,597 | 5,028 | 5,429 |
| EBIT 1 | 1,501 | 2,167 | 2,426 | 2,757 | 3,085 | 3,506 | 3,901 | 4,224 |
| Net income 1 | 1,074 | 1,495 | 1,632 | 1,892 | 2,147 | 2,497 | 2,820 | 3,074 |
| Net Debt 1 | 3,747 | 4,107 | 4,427 | 5,018 | 5,658 | 4,222 | 2,211 | 146.9 |
| Reference price 2 | 182.00 | 192.30 | 243.80 | 292.80 | 317.60 | 341.40 | 341.40 | 341.40 |
| Nbr of stocks (in thousands) | 269,474 | 269,565 | 269,737 | 269,852 | 269,957 | 270,079 | - | - |
| Announcement Date | 5/17/22 A | 5/17/23 A | 5/16/24 A | 5/15/25 A | 5/20/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.99x | 3.88x | 20.98x | 1.14% | 9.3B | |
| 14.82x | 1x | 15.65x | 2.56% | 113B | |
| 15.67x | 1.2x | 14.99x | 2.02% | 97.09B | |
| 14.21x | 1.27x | 19.68x | 2.76% | 91.35B | |
| 12.78x | 1.52x | 16.48x | 2.31% | 54.14B | |
| 12.96x | 1.19x | 19.51x | 2.44% | 50.82B | |
| 16.07x | 0.64x | 9.85x | 1.74% | 44.39B | |
| 22.18x | 1.23x | 11.39x | 0.86% | 43.23B | |
| 60.1x | 3.31x | 21.61x | 0.03% | 41.17B | |
| 18.07x | 0.89x | 9.18x | 2.97% | 11.22B | |
| Average | 22.39x | 1.61x | 15.93x | 1.88% | 55.58B | |
| Weighted average by Cap. | 18.96x | 1.35x | 16.24x | 2.06% |
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
- ADDT B Stock
- Valuation AddTech AB
Select your edition
All financial news and data tailored to specific country editions
