Valuation Indutrade AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:55:53 15/10/2024 +03			5-day change	1st Jan Change
29.48 ^USD	+0.44%		+17.30%	+11.46%

08-07	PriorNilsson Småbolag rose 1.23 percent in July, increased holdings in Bure, AQ Group and Altra Fastigheter	FW
07-23	Indutrade Acquires Netherlands-Based Controlin	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	100,953	76,909	95,380	100,917	87,583	88,093	-	-
Change	-	-23.82%	24.02%	5.81%	-13.21%	0.58%	-	-
Enterprise Value (EV) ¹	106,442	85,489	103,127	109,123	95,139	94,766	92,185	88,920
Change	-	-19.69%	20.63%	5.81%	-12.82%	-0.39%	-2.72%	-3.54%
P/E	48.2x	28.7x	33.3x	36.7x	34.2x	28.7x	24.5x	22x
PBR	9.81x	6.03x	6.59x	6.06x	5.12x	4.59x	4.1x	3.66x
PEG	-	1x	4.9x	-9.01x	-5.06x	1.4x	1.4x	2x
Capitalization / Revenue	4.65x	2.85x	3x	3.1x	2.72x	2.51x	2.32x	2.19x
EV / Revenue	4.9x	3.16x	3.24x	3.35x	2.95x	2.7x	2.43x	2.21x
EV / EBITDA	27.4x	17.5x	18x	19.1x	17.3x	15.3x	13.5x	12.1x
EV / EBIT	37.7x	23.6x	24.8x	27.1x	25.2x	21.5x	18.5x	16.4x
EV / FCF	42.6x	45.6x	26.1x	29.7x	27.2x	27x	21.6x	18.5x
FCF Yield	2.34%	2.19%	3.83%	3.37%	3.68%	3.71%	4.64%	5.4%
Dividend per Share ²	2.3	2.6	2.85	3	3.1	3.409	3.891	4.116
Rate of return	0.83%	1.23%	1.09%	1.08%	1.29%	1.41%	1.61%	1.7%
EPS ²	5.75	7.36	7.86	7.54	7.03	8.439	9.885	10.98
Distribution rate	40%	35.3%	36.3%	39.8%	44.1%	40.4%	39.4%	37.5%
Net sales ¹	21,715	27,016	31,835	32,544	32,229	35,151	37,960	40,215
EBITDA ¹	3,883	4,878	5,723	5,720	5,494	6,191	6,840	7,349
EBIT ¹	2,825	3,620	4,158	4,033	3,769	4,406	4,988	5,435
Net income ¹	2,095	2,682	2,865	2,749	2,560	3,083	3,617	4,023
Net Debt ¹	5,489	8,580	7,747	8,206	7,556	6,673	4,092	826.4
Reference price ²	277.20	211.10	261.80	277.00	240.40	241.80	241.80	241.80
Nbr of stocks (in thousands)	364,188	364,323	364,323	364,323	364,323	364,323	-	-
Announcement Date	2/2/22 A	2/2/23 A	2/1/24 A	1/30/25 A	1/29/26 A	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	38.96x	6.65x	24.69x	0.69%	134B
FANUC CORPORATION	29.5x	5.55x	19.13x	2.05%	38.21B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.69x	2.03x	14.57x	1.98%	34.45B
INGERSOLL RAND INC.	34.15x	4.51x	17.03x	0.1%	33.61B
SMC CORPORATION	25.06x	4.17x	13.23x	1.37%	30.99B
DOVER CORPORATION	23.2x	3.36x	14.47x	1.01%	28.3B
XYLEM INC.	26.45x	3.22x	13.84x	1.42%	28.3B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	115.59x	39.94x	93.63x	0.33%	27.26B
ALFA LAVAL AB	26.57x	3.34x	16.31x	1.7%	24.86B
Average	38.13x	8.09x	25.21x	1.18%	42.19B
Weighted average by Cap.	37.65x	7.40x	24.43x	1.06%