Loading...

We've got a brand new version of Simply Wall St! Try it out

Indutrade

DB:I1M
Snowflake Description

Excellent balance sheet with solid track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
I1M
DB
SEK37B
Market Cap
  1. Home
  2. DE
  3. Capital Goods
Company description

Indutrade AB (publ) markets and sells components, systems, and services to various industries worldwide. The last earnings update was 19 days ago. More info.


Add to Portfolio Compare Print
I1M Share Price and Events
7 Day Returns
-0.5%
DB:I1M
7%
DE Trade Distributors
0.8%
DE Market
1 Year Returns
33.1%
DB:I1M
6.9%
DE Trade Distributors
9%
DE Market
I1M Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Indutrade (I1M) -0.5% 16.3% 16.2% 33.1% 69.7% 172.2%
DE Trade Distributors 7% 8.4% 16.8% 6.9% -1.2% 8.4%
DE Market 0.8% 6.3% 14.4% 9% 14.5% 21.8%
1 Year Return vs Industry and Market
  • I1M outperformed the Trade Distributors industry which returned 6.9% over the past year.
  • I1M outperformed the Market in Germany which returned 9% over the past year.
Price Volatility
I1M
Industry
5yr Volatility vs Market

I1M Value

 Is Indutrade undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Indutrade to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Indutrade.

DB:I1M Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.5%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:I1M
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Trade Distributors Unlevered Beta Simply Wall St/ S&P Global 0.95
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.951 (1 + (1- 22%) (18.11%))
1.057
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.06
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.057 * 5.96%)
6.53%

Discounted Cash Flow Calculation for DB:I1M using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Indutrade is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:I1M DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 6.53%)
2020 2,051.00 Analyst x3 1,925.32
2021 2,146.67 Analyst x3 1,891.65
2022 2,211.19 Est @ 3.01% 1,829.11
2023 2,259.22 Est @ 2.17% 1,754.33
2024 2,295.12 Est @ 1.59% 1,673.00
2025 2,322.22 Est @ 1.18% 1,589.02
2026 2,343.00 Est @ 0.89% 1,505.00
2027 2,359.28 Est @ 0.69% 1,422.60
2028 2,372.37 Est @ 0.55% 1,342.84
2029 2,383.20 Est @ 0.46% 1,266.31
Present value of next 10 years cash flows SEK16,199.00
DB:I1M DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= SEK2,383.20 × (1 + 0.23%) ÷ (6.53% – 0.23%)
SEK37,917.37
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK37,917.37 ÷ (1 + 6.53%)10
SEK20,147.33
DB:I1M Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK16,199.00 + SEK20,147.33
SEK36,346.33
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK36,346.33 / 120.86
SEK300.74
DB:I1M Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:I1M represents 0.09251x of OM:INDT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.09251x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (SEK) x Listing Adjustment Factor
= SEK 300.74 x 0.09251
€27.82
Value per share (EUR) From above. €27.82
Current discount Discount to share price of €28.42
= -1 x (€28.42 - €27.82) / €27.82
-2.1%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Indutrade is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Indutrade's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Indutrade's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:I1M PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in SEK SEK12.02
OM:INDT Share Price ** OM (2019-11-13) in SEK SEK307.2
Germany Trade Distributors Industry PE Ratio Median Figure of 7 Publicly-Listed Trade Distributors Companies 16.14x
Germany Market PE Ratio Median Figure of 403 Publicly-Listed Companies 19.89x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Indutrade.

DB:I1M PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:INDT Share Price ÷ EPS (both in SEK)

= 307.2 ÷ 12.02

25.55x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Indutrade is overvalued based on earnings compared to the DE Trade Distributors industry average.
  • Indutrade is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Indutrade's expected growth come at a high price?
Raw Data
DB:I1M PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 25.55x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
6.3%per year
Europe Trade Distributors Industry PEG Ratio Median Figure of 32 Publicly-Listed Trade Distributors Companies 1.82x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.38x

*Line of best fit is calculated by linear regression .

DB:I1M PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 25.55x ÷ 6.3%

4.04x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Indutrade is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Indutrade's assets?
Raw Data
DB:I1M PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in SEK SEK57.32
OM:INDT Share Price * OM (2019-11-13) in SEK SEK307.2
Germany Trade Distributors Industry PB Ratio Median Figure of 10 Publicly-Listed Trade Distributors Companies 1.19x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.83x
DB:I1M PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:INDT Share Price ÷ Book Value per Share (both in SEK)

= 307.2 ÷ 57.32

5.36x

* Primary Listing of Indutrade.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Indutrade is overvalued based on assets compared to the DE Trade Distributors industry average.
X
Value checks
We assess Indutrade's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Trade Distributors industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Trade Distributors industry average (and greater than 0)? (1 check)
  5. Indutrade has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

I1M Future Performance

 How is Indutrade expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
6.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Indutrade expected to grow at an attractive rate?
  • Indutrade's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Indutrade's earnings growth is positive but not above the Germany market average.
  • Indutrade's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:I1M Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:I1M Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts 6.3%
DB:I1M Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts 3.9%
Germany Trade Distributors Industry Earnings Growth Rate Market Cap Weighted Average 13.6%
Europe Trade Distributors Industry Revenue Growth Rate Market Cap Weighted Average 3.6%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:I1M Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:I1M Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 19,879 2,483 1,700 3
2020-12-31 19,266 2,383 1,598 3
2019-12-31 18,510 1,977 1,511 3
2019-11-13
DB:I1M Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-09-30 17,994 1,784 1,453
2019-06-30 17,514 1,722 1,426
2019-03-31 17,317 1,524 1,425
2018-12-31 16,848 1,360 1,367
2018-09-30 16,334 1,279 1,170
2018-06-30 15,852 1,190 1,121
2018-03-31 15,211 1,234 1,060
2017-12-31 14,847 1,554 1,029
2017-09-30 14,414 1,497 1,106
2017-06-30 13,957 1,423 1,052
2017-03-31 13,525 1,424 1,008
2016-12-31 12,955 1,207 936

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Indutrade's earnings are expected to grow by 6.3% yearly, however this is not considered high growth (20% yearly).
  • Indutrade's revenue is expected to grow by 3.9% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:I1M Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from Indutrade Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:I1M Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 14.08 14.65 13.20 3.00
2020-12-31 13.21 13.69 12.70 3.00
2019-12-31 12.50 12.70 12.35 3.00
2019-11-13
DB:I1M Past Financials Data
Date (Data in SEK Millions) EPS *
2019-09-30 12.02
2019-06-30 11.80
2019-03-31 11.79
2018-12-31 11.31
2018-09-30 9.68
2018-06-30 9.28
2018-03-31 8.79
2017-12-31 8.54
2017-09-30 9.20
2017-06-30 8.76
2017-03-31 8.40
2016-12-31 7.80

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Indutrade is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Indutrade's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Indutrade has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

I1M Past Performance

  How has Indutrade performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Indutrade's growth in the last year to its industry (Trade Distributors).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Indutrade's year on year earnings growth rate has been positive over the past 5 years.
  • Indutrade's 1-year earnings growth exceeds its 5-year average (24.2% vs 14.2%)
  • Indutrade's earnings growth has exceeded the DE Trade Distributors industry average in the past year (24.2% vs 8.4%).
Earnings and Revenue History
Indutrade's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Indutrade Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:I1M Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 17,994.00 1,453.00 3,999.00 218.00
2019-06-30 17,514.00 1,426.00 3,880.00 214.00
2019-03-31 17,317.00 1,425.00 3,799.00 209.00
2018-12-31 16,848.00 1,367.00 3,731.00 204.00
2018-09-30 16,334.00 1,170.00 3,699.00 196.00
2018-06-30 15,852.00 1,121.00 3,592.00 188.00
2018-03-31 15,211.00 1,060.00 3,464.00 182.00
2017-12-31 14,847.00 1,029.00 3,360.00 178.00
2017-09-30 14,414.00 1,106.00 3,210.00 175.00
2017-06-30 13,957.00 1,052.00 3,133.00 173.00
2017-03-31 13,525.00 1,008.00 3,063.00 166.00
2016-12-31 12,955.00 936.00 2,974.00 156.00
2016-09-30 12,675.00 944.00 2,899.00 147.00
2016-06-30 12,535.00 947.00 2,841.00 140.00
2016-03-31 12,243.00 917.00 2,763.00 134.00
2015-12-31 11,881.00 893.00 2,684.00 133.00
2015-09-30 11,316.00 856.00 2,550.00 125.00
2015-06-30 10,692.00 798.00 2,447.00 119.00
2015-03-31 10,097.00 743.00 2,334.00 113.00
2014-12-31 9,746.00 704.00 2,247.00 107.00
2014-09-30 9,444.00 662.00 2,209.00 108.00
2014-06-30 9,180.00 624.00 2,144.00 106.00
2014-03-31 9,030.00 606.00 2,098.00 109.00
2013-12-31 8,831.00 587.00 2,054.00 110.00
2013-09-30 8,746.00 602.00 2,015.00 107.00
2013-06-30 8,586.00 583.00 1,993.00 104.00
2013-03-31 8,453.00 566.00 1,981.00 99.00
2012-12-31 8,384.00 569.00 1,958.00 95.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Indutrade has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Indutrade used its assets more efficiently than the DE Trade Distributors industry average last year based on Return on Assets.
  • Indutrade's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Indutrade's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Trade Distributors industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Indutrade has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

I1M Health

 How is Indutrade's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Indutrade's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Indutrade is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Indutrade's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Indutrade's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.2x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Indutrade Company Filings, last reported 1 month ago.

DB:I1M Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 6,939.00 6,725.00 700.00
2019-06-30 6,492.00 6,793.00 679.00
2019-03-31 6,660.00 5,251.00 465.00
2018-12-31 6,218.00 4,213.00 708.00
2018-09-30 5,906.00 4,855.00 531.00
2018-06-30 5,616.00 4,985.00 534.00
2018-03-31 5,654.00 4,589.00 511.00
2017-12-31 5,168.00 3,894.00 464.00
2017-09-30 4,900.00 4,150.00 375.00
2017-06-30 4,651.00 4,034.00 351.00
2017-03-31 4,664.00 4,020.00 546.00
2016-12-31 4,399.00 3,580.00 332.00
2016-09-30 4,065.00 4,310.00 318.00
2016-06-30 3,861.00 4,021.00 302.00
2016-03-31 3,911.00 3,519.00 368.00
2015-12-31 3,707.00 2,944.00 339.00
2015-09-30 3,527.00 3,716.00 431.00
2015-06-30 3,307.00 3,810.00 293.00
2015-03-31 3,399.00 3,209.00 344.00
2014-12-31 3,162.00 2,541.00 357.00
2014-09-30 2,923.00 2,951.00 279.00
2014-06-30 2,720.00 3,033.00 287.00
2014-03-31 2,757.00 2,539.00 214.00
2013-12-31 2,626.00 2,339.00 261.00
2013-09-30 2,405.00 2,858.00 244.00
2013-06-30 2,281.00 2,963.00 286.00
2013-03-31 2,342.00 2,665.00 210.00
2012-12-31 2,290.00 2,345.00 243.00
  • Indutrade's level of debt (95.4%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (98.1% vs 95.4% today).
  • Debt is well covered by operating cash flow (27%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 21.8x coverage).
X
Financial health checks
We assess Indutrade's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Indutrade has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

I1M Dividends

 What is Indutrade's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.46%
Current annual income from Indutrade dividends. Estimated to be 1.82% next year.
If you bought €2,000 of Indutrade shares you are expected to receive €29 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Indutrade's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.39%).
  • Indutrade's dividend is below the markets top 25% of dividend payers in Germany (3.64%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:I1M Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
Germany Trade Distributors Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 2.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:I1M Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 6.07 3.00
2020-12-31 5.57 3.00
2019-12-31 5.13 3.00
2019-11-13
DB:I1M Past Annualized Dividends Data
Date (Data in SEK) Dividend per share (annual) Avg. Yield (%)
2019-05-09 4.500 1.590
2018-03-20 3.750 1.629
2017-03-20 3.200 1.538
2016-03-21 3.000 1.744
2015-04-30 2.583 1.828
2014-03-20 2.350 2.271
2013-04-03 2.350 2.856
2012-03-26 2.250 3.398
2012-02-14 2.250 3.143
2011-03-21 1.700 2.758
2010-05-24 1.433 2.328
2009-05-05 2.133 4.864

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Indutrade's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.7x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.8x coverage).
X
Income/ dividend checks
We assess Indutrade's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Indutrade afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Indutrade has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

I1M Management

 What is the CEO of Indutrade's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Bo Annvik
COMPENSATION SEK10,342,000
AGE 54
TENURE AS CEO 2.6 years
CEO Bio

Mr. Bo Annvik, M. Sc. (Econ.), has been the Chief Executive Officer and President of Indutrade AB (publ) since he joined in April 26, 2017. Mr. Annvik has been a Director of SSAB since April 8, 2019. He has been the President of SKF Sealing Solutions of SKF since 2005. Mr. Annvik served as the Chief Executive Officer and President at Haldex AB from July 1, 2012 to February 28, 2017. He served as an Executive Vice President of Long Products Business Unit at Outokumpu Oyj since May 2010. He served as the Executive Vice President of Specialty Stainless of Outokumpu Oyj since June 1, 2007. Mr. Annvik was responsible for Avesta Works, Hot Rolled Plate, Thin Strip and OSTP business units. He served as Acting Executive Vice President of Group Sales and Marketing of Outokumpu Oyj from February 2009 to April 2010. He served as Vice President, Marketing of Volvo Car Corp. from November 1998 to August 2000; Vice President, Product Planning & Business Development at Volvo Car Corp. from April 1996 to November 1998; Act. Vice President, Business Strategy & Product Planning, Volvo Cars Corp. from November 1995 to April 1996; Business Strategy Director of Volvo Car Corp. from September 1994 to November 1995; Senior Manager and Co-founder of Arthur D. Little AB, Sweden/ Scandinavia from August 1992 to September 1994; Senior Manager and Partner of SEED Management AB from January 1991 to August 1992; Management Consultant at Cresentia AB from June 1990 to January 1991 and Vice President, Business Development, Automotive Division, SKF from December 2002 to February 2005. His portfolio in the Group Executive Committee supervises the business units of Avesta Works, Hot Rolled Plate, Thin Strip and OSTP. He has been a Director at Plastal Industri AB since September 22, 2015. Mr. Annvik holds Complimentary University Studies from Chalmers University of Technology, Gothenburg, Sweden (Market Analysis, International Marketing and Logistics) in 1990 and Bachelor of Science in Business and Economics from Gothenburg School of Economics, Sweden in 1990.

CEO Compensation
  • Insufficient data for Bo to compare compensation growth.
  • Bo's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Indutrade management team in years:

1.8
Average Tenure
54
Average Age
  • The average tenure for the Indutrade management team is less than 2 years, this suggests a new team.
Management Team

Bo Annvik

TITLE
CEO, President & Director
COMPENSATION
SEK10M
AGE
54
TENURE
2.6 yrs

Patrik Johnson

TITLE
Chief Financial Officer
AGE
49
TENURE
1.3 yrs

Frida Adrian

TITLE
Member of Group Management
AGE
42

Åsa Wirsenius

TITLE
Vice President of Group Human Resources
AGE
42
TENURE
1.2 yrs

Claes Hjalmarson

TITLE
Head of Acquisition & Business Development
AGE
65

Peter Eriksson

TITLE
Senior VP & Advisor to the CEO
AGE
66
TENURE
1.8 yrs

Juha Kujala

TITLE
Senior Vice President of Finland
AGE
52
TENURE
1.8 yrs

Göte Mattsson

TITLE
Senior Vice President of Fluids & Mechanical Solutions
AGE
64
TENURE
1.8 yrs

Susann Nyberg

TITLE
Head of Group Finance
AGE
56
TENURE
4.8 yrs

Patrik Stolpe

TITLE
Senior Vice President of Measurement & Sensor Technology
AGE
54
TENURE
1.8 yrs
Board of Directors Tenure

Average tenure and age of the Indutrade board of directors in years:

4.4
Average Tenure
59.5
Average Age
  • The tenure for the Indutrade board of directors is about average.
Board of Directors

Katarina Martinson

TITLE
Independent Chairwoman
COMPENSATION
SEK271K
AGE
38
TENURE
1.6 yrs

Bo Annvik

TITLE
CEO, President & Director
COMPENSATION
SEK10M
AGE
54
TENURE
2.6 yrs

Bengt Kjell

TITLE
Independent Vice Chairman
COMPENSATION
SEK433K
AGE
65
TENURE
6.3 yrs

Ulf Lundahl

TITLE
Independent Director
COMPENSATION
SEK331K
AGE
67
TENURE
13.8 yrs

Krister Mellvé

TITLE
Independent Director
COMPENSATION
SEK271K
AGE
70
TENURE
7.8 yrs

Lars Pettersson

TITLE
Independent Director
COMPENSATION
SEK298K
AGE
65
TENURE
6.3 yrs

Susanna Campbell

TITLE
Independent Director
COMPENSATION
SEK181K
AGE
46
TENURE
2.6 yrs

Anders Jernhall

TITLE
Independent Director
AGE
49
TENURE
1.6 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Indutrade's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Indutrade has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

I1M News

Simply Wall St News

I1M Company Info

Description

Indutrade AB (publ) markets and sells components, systems, and services to various industries worldwide. The company operates through eight business areas: Benelux, DACH, Finland, Flow Technology, Fluids & Mechanical Solutions, Industrial Components, Measurement & Sensor Technology, and UK. It is involved in the sale of components, as well as the customization, combination, and installation of products from various suppliers. The company also offers components and systems for controlling, measuring, monitoring, and regulating flows. In addition, it provides hydraulic and mechanical components, as well as offers a range of components and systems for industrial production and maintenance, and medical technology equipment. Further, the company provides measurement instruments, measurement systems, sensors, control and regulating technology, and monitoring equipment. Additionally, it offers custom-manufactured niche products, design solutions, aftermarket and assembly services, and customization services. The company valves, hydraulic and industrial equipment, measurement and process technology, automation products, construction materials, service, filters, pipes and pipe systems, tools and transmission, industrial springs, water and wastewater fittings, steel profiles, compressors, folding and movable walls, product labelling, construction plastics, chemical technology, fasteners, electronics, vehicles, energy, springs, piston rings, press work, and valve channels. Indutrade AB (publ) was founded in 1978 and is headquartered in Stockholm, Sweden.

Details
Name: Indutrade AB (publ)
I1M
Exchange: DB
Founded: 1978
SEK3,466,900,218
120,855,000
Website: http://www.indutrade.se
Address: Indutrade AB (publ)
Raseborgsgatan 9,
Box 6044,
Stockholm,
Stockholm County, 164 06,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM INDT Share Capital OMX Nordic Exchange Stockholm SE SEK 05. Oct 2005
DB I1M Share Capital Deutsche Boerse AG DE EUR 05. Oct 2005
LSE 0H30 Share Capital London Stock Exchange GB SEK 05. Oct 2005
BATS-CHIXE INDTs Share Capital BATS 'Chi-X Europe' GB SEK 05. Oct 2005
Number of employees
Current staff
Staff numbers
7,388
Indutrade employees.
Industry
Trading Companies and Distributors
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/13 20:54
End of day share price update: 2019/11/13 00:00
Last estimates confirmation: 2019/10/31
Last earnings filing: 2019/10/25
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.