Valuation Netel Holding AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 18/06/2026 +03			5-day change	1st Jan Change
3.250 ^SEK	-1.07%		-6.34%	-34.61%

06-16	Seven stocks hit new 52-week lows on the Stockholm Stock Exchange today	FW
06-15	Peace Agreement Bolsters Stockholm Exchange, OMXS30 Index Gains 0.7 Percent	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	157.7	-	-
Change	-	-23.67%	-56.32%	-9.66%	-62.58%	-34.61%	-	-
Enterprise Value (EV) ¹	2,457	2,355	1,323	1,389	1,159	919.7	870.7	817.7
Change	-	-4.16%	-43.81%	5%	-16.57%	-20.66%	-5.33%	-6.09%
P/E	32.4x	13.1x	16.2x	-13.8x	-2.05x	-13.5x	4.58x	3.16x
PBR	2.38x	1.48x	0.63x	0.59x	0.25x	0.16x	0.16x	0.15x
PEG	-	0.2x	-0.2x	0x	-0x	0.1x	-0x	0.1x
Capitalization / Revenue	0.88x	0.52x	0.21x	0.18x	0.08x	0.05x	0.05x	0.05x
EV / Revenue	1.02x	0.75x	0.38x	0.39x	0.4x	0.3x	0.28x	0.25x
EV / EBITDA	11.2x	8.99x	5.61x	5.99x	11.3x	5.44x	4.58x	4.13x
EV / EBIT	14x	12x	8.07x	8.52x	41.4x	9.42x	6.86x	6.1x
EV / FCF	-36.7x	-7.6x	8.32x	69.5x	-17x	20.7x	14.1x	10.4x
FCF Yield	-2.73%	-13.2%	12%	1.44%	-5.87%	4.83%	7.11%	9.58%
Dividend per Share ²	-	-	-	-	-	-	0.21	0.26
Rate of return	-	-	-	-	-	-	6.46%	8%
EPS ²	1.413	2.59	0.91	-0.96	-2.42	-0.24	0.71	1.03
Distribution rate	-	-	-	-	-	-	29.6%	25.2%
Net sales ¹	2,418	3,141	3,459	3,524	2,915	3,053	3,150	3,247
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	34.3	49.8
Net Debt ¹	318	722	610	745	918	762	713	660
Reference price ²	45.800	34.000	14.700	13.280	4.970	3.250	3.250	3.250
Nbr of stocks (in thousands)	46,704	48,022	48,512	48,512	48,512	48,512	-	-
Announcement Date	2/16/22 A	2/16/23 A	2/16/24 A	2/7/25 A	2/6/26 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.($)
NETEL HOLDING AB	-13.54x	0.3x	5.44x	-.--%	16.46M
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
VINCI	14.3x	1.17x	6.43x	4.1%	81.92B
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	69.14B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
Average	30.77x	2.10x	17.48x	1.66%	51.68B
Weighted average by Cap.	40.06x	2.58x	20.58x	1.58%