|
Market Closed -
Nasdaq Stockholm
19:00:00 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 70.70 SEK | +2.76% |
|
+0.57% | +35.44% |
| 08-24 | I-Tech: Redeye raises its forecast again after a strong delivery | FW |
| 08-21 | I-Tech AB, Q2 2026 Earnings Call, Aug 21, 2026 |
Company Valuation: I-Tech AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 701.4 | 640.7 | 657.3 | 690.7 | 626.3 | 825.4 | - | - |
| Change | - | -8.66% | 2.6% | 5.07% | -9.32% | 31.8% | - | - |
| Enterprise Value (EV) 1 | 668.7 | 590.2 | 574.1 | 590.5 | 478.1 | 631.9 | 593.9 | 528.4 |
| Change | - | -11.74% | -2.73% | 2.86% | -19.03% | 32.17% | -6.01% | -11.03% |
| P/E | -295x | 59.8x | 32.5x | 17.6x | 18.6x | 13.9x | 11.6x | 8.18x |
| PBR | - | - | 4.88x | 4.43x | 3.6x | 3.83x | 3.08x | 2.43x |
| PEG | - | -0x | 0.4x | 0.2x | -1.2x | 0.2x | 0.6x | 0.2x |
| Capitalization / Revenue | 13.3x | 7.66x | 5.44x | 3.85x | 3.73x | 3.78x | 3.17x | 2.69x |
| EV / Revenue | 12.6x | 7.06x | 4.75x | 3.29x | 2.84x | 2.89x | 2.28x | 1.72x |
| EV / EBITDA | 207x | 29.4x | 18.3x | 11x | 9.75x | 8.15x | 6.42x | 4.62x |
| EV / EBIT | -143x | 49.1x | 24.5x | 13x | 11.7x | 9.03x | 6.87x | 4.83x |
| EV / FCF | -255x | 30.6x | 17.5x | 17x | 7.45x | 10.5x | 10.2x | 5.39x |
| FCF Yield | -0.39% | 3.27% | 5.71% | 5.89% | 13.4% | 9.49% | 9.77% | 18.5% |
| Dividend per Share 2 | - | - | - | 1.75 | 1.25 | 1.85 | 2.5 | 3.36 |
| Rate of return | - | - | - | 3.02% | 2.39% | 2.69% | 3.63% | 4.88% |
| EPS 2 | -0.2 | 0.9 | 1.7 | 3.3 | 2.8 | 4.945 | 5.925 | 8.41 |
| Distribution rate | - | - | - | 53% | 44.6% | 37.4% | 42.2% | 40% |
| Net sales 1 | 52.9 | 83.63 | 120.9 | 179.5 | 168.1 | 218.5 | 260 | 306.5 |
| EBITDA 1 | 3.234 | 20.04 | 31.37 | 53.71 | 49.03 | 77.5 | 92.5 | 114.5 |
| EBIT 1 | -4.683 | 12.02 | 23.39 | 45.49 | 41.04 | 70 | 86.5 | 109.5 |
| Net income 1 | -2.648 | 10.62 | 20.2 | 39.01 | 33.19 | 59 | 70.5 | 88.5 |
| Net Debt 1 | -32.76 | -50.5 | -83.26 | -100.2 | -148.2 | -193.5 | -231.5 | -297 |
| Reference price 2 | 58.90 | 53.80 | 55.20 | 58.00 | 52.20 | 68.80 | 68.80 | 68.80 |
| Nbr of stocks (in thousands) | 11,908 | 11,908 | 11,908 | 11,908 | 11,998 | 11,998 | - | - |
| Announcement Date | 2/23/22 A | 2/22/23 A | 2/8/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.91x | 2.89x | 8.15x | 2.69% | 82.69M | |
| 36.18x | 4.95x | 20.09x | 1.07% | 76.97B | |
| 30.67x | 4.58x | 19.79x | 2.17% | 37.73B | |
| 24.9x | 2.96x | 15.37x | 2.09% | 35.38B | |
| 14.3x | 1.5x | 8.35x | 2.92% | 31.95B | |
| 35.54x | 6.47x | 17.17x | 1.74% | 29.7B | |
| 14.16x | 1.37x | 8.42x | 2.23% | 25.47B | |
| 37.74x | 9.28x | 27.81x | 2.3% | 22.97B | |
| 8.83x | 2.52x | 5.02x | 2.96% | 18.53B | |
| 24.38x | 2.64x | 10.73x | 1.85% | 17.54B | |
| Average | 24.06x | 3.92x | 14.09x | 2.2% | 29.63B | |
| Weighted average by Cap. | 27.52x | 4.18x | 16.03x | 1.96% |
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
- ITECH Stock
- Valuation I-Tech AB
Select your edition
All financial news and data tailored to specific country editions
