|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 316.00 SEK | -1.06% |
|
-4.18% | -3.42% |
| 03-02 | SEB Funds Reduces Its Stake in Addtech to Just Below 5 Percent | FW |
| 03-02 | Goldman Sachs Raises Addtech Target Price to 402 Kronor (382), Reiterates Buy - BN | FW |
Company Valuation: AddTech AB
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 34,999 | 49,044 | 51,837 | 65,762 | 79,013 | 82,115 | - | - |
| Change | - | 40.13% | 5.7% | 26.86% | 20.15% | 3.93% | - | - |
| Enterprise Value (EV) 1 | 38,133 | 52,791 | 55,944 | 70,189 | 84,031 | 87,084 | 85,679 | 83,573 |
| Change | - | 38.44% | 5.97% | 25.46% | 19.72% | 3.63% | -1.61% | -2.46% |
| P/E ratio | 50x | 46.1x | 34.6x | 40.3x | 41.8x | 40.7x | 34.7x | 31.2x |
| PBR | 10.9x | 12.5x | 9.99x | 11x | 11.9x | 10.9x | 9.12x | 7.71x |
| PEG | - | 0.9x | 0.9x | 4.47x | 2.7x | 3.3x | 2x | 2.8x |
| Capitalization / Revenue | 3.09x | 3.49x | 2.77x | 3.28x | 3.63x | 3.58x | 3.27x | 3.03x |
| EV / Revenue | 3.36x | 3.76x | 2.99x | 3.51x | 3.86x | 3.8x | 3.41x | 3.08x |
| EV / EBITDA | 25.4x | 25.4x | 19.5x | 21.6x | 22.8x | 21.6x | 19.1x | 16.2x |
| EV / EBIT | 38.6x | 35.2x | 25.8x | 28.9x | 30.5x | 28.8x | 24.6x | 21.8x |
| EV / FCF | 26.8x | 52.5x | 32.4x | 29.3x | 33.4x | 33.2x | 30.4x | 26.4x |
| FCF Yield | 3.73% | 1.9% | 3.09% | 3.41% | 2.99% | 3.01% | 3.29% | 3.79% |
| Dividend per Share 2 | 1.2 | 1.8 | 2.5 | 2.8 | 3.2 | 3.4 | 3.84 | 4.238 |
| Rate of return | 0.92% | 0.99% | 1.3% | 1.15% | 1.09% | 1.06% | 1.2% | 1.33% |
| EPS 2 | 2.6 | 3.95 | 5.55 | 6.05 | 7 | 7.854 | 9.202 | 10.24 |
| Distribution rate | 46.2% | 45.6% | 45% | 46.3% | 45.7% | 43.3% | 41.7% | 41.4% |
| Net sales 1 | 11,336 | 14,038 | 18,714 | 20,019 | 21,796 | 22,923 | 25,094 | 27,132 |
| EBITDA 1 | 1,501 | 2,077 | 2,872 | 3,245 | 3,692 | 4,041 | 4,490 | 5,162 |
| EBIT 1 | 989 | 1,501 | 2,167 | 2,426 | 2,757 | 3,023 | 3,479 | 3,840 |
| Net income 1 | 706 | 1,074 | 1,495 | 1,632 | 1,892 | 2,125 | 2,500 | 2,769 |
| Net Debt 1 | 3,134 | 3,747 | 4,107 | 4,427 | 5,018 | 4,968 | 3,564 | 1,458 |
| Reference price 2 | 130.00 | 182.00 | 192.30 | 243.80 | 292.80 | 319.40 | 319.40 | 319.40 |
| Nbr of stocks (in thousands) | 269,227 | 269,474 | 269,565 | 269,737 | 269,852 | 257,093 | - | - |
| Announcement Date | 5/18/21 A | 5/17/22 A | 5/17/23 A | 5/16/24 A | 5/15/25 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.67x | 3.8x | 21.55x | 1.06% | 9.41B | |
| 25.54x | 1.24x | 22.97x | 2.23% | 116B | |
| 18.96x | 1.35x | 23.99x | 2.07% | 101B | |
| 15.91x | 1.33x | 19.29x | 2.01% | 54.92B | |
| 12.29x | 1.39x | 16.7x | 2.39% | 44.56B | |
| 17.7x | 0.72x | 11.3x | 1.92% | 42.72B | |
| 20.7x | 1.05x | 9.75x | 0.97% | 30.32B | |
| 42.97x | 3.37x | 19.69x | 0.06% | 29.11B | |
| 16.07x | 0.8x | 8.32x | 3.41% | 9.41B | |
| 11.4x | 0.87x | 16.78x | 2.63% | 8.3B | |
| Average | 22.22x | 1.59x | 17.03x | 1.88% | 44.52B | |
| Weighted average by Cap. | 21.45x | 1.40x | 19.43x | 1.93% |
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
- Equities
- ADDT B Stock
- Valuation AddTech AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition