|
Market Closed -
Nasdaq Stockholm
20:00:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 136.00 SEK | +1.49% |
|
-2.16% | +20.14% |
| 09-01 | SB1 initiates coverage of Proact with a buy rating and target price of 168 kronor | FW |
| 09-01 | SB1 Markets initiates coverage of Proact with a buy rating and a price target of 168 kronor | FW |
Company Valuation: Proact IT Group AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,389 | 2,279 | 2,585 | 3,108 | 2,954 | 3,384 | - | - |
| Change | - | -4.6% | 13.44% | 20.24% | -4.95% | 14.56% | - | - |
| Enterprise Value (EV) 1 | 2,679 | 2,523 | 2,533 | 2,803 | 2,975 | 3,245 | 3,053 | 2,826 |
| Change | - | -5.81% | 0.41% | 10.64% | 6.13% | 9.09% | -5.92% | -7.43% |
| P/E | 20.4x | 11.9x | 14.9x | 14.5x | 24.2x | 13.3x | 13.9x | 12.9x |
| PBR | 3.36x | 2.48x | 2.54x | 2.7x | 2.8x | 2.9x | 2.52x | 2.21x |
| PEG | - | 0.2x | -1.53x | 0.5x | -0.6x | 0x | -3.18x | 1.61x |
| Capitalization / Revenue | 0.68x | 0.48x | 0.53x | 0.64x | 0.63x | 0.68x | 0.67x | 0.65x |
| EV / Revenue | 0.76x | 0.53x | 0.52x | 0.58x | 0.64x | 0.65x | 0.61x | 0.55x |
| EV / EBITDA | 7.68x | 5.33x | 5.53x | 5.5x | 6.37x | 5.81x | 5.61x | 4.94x |
| EV / EBIT | 15.5x | 9.47x | 10.3x | 9.49x | 11.7x | 9.33x | 9.2x | 7.89x |
| EV / FCF | -25.4x | 9.71x | 5.29x | 5.67x | 65.1x | 9.49x | 7.83x | 6.71x |
| FCF Yield | -3.94% | 10.3% | 18.9% | 17.6% | 1.54% | 10.5% | 12.8% | 14.9% |
| Dividend per Share 2 | 1.5 | 1.85 | 2 | 2.4 | 2.6 | 3.04 | 2.89 | 3.12 |
| Rate of return | 1.72% | 2.23% | 2.13% | 2.04% | 2.3% | 2.27% | 2.16% | 2.33% |
| EPS 2 | 4.27 | 6.97 | 6.29 | 8.15 | 4.67 | 10.06 | 9.62 | 10.39 |
| Distribution rate | 35.1% | 26.5% | 31.8% | 29.4% | 55.7% | 30.2% | 30% | 30% |
| Net sales 1 | 3,525 | 4,757 | 4,847 | 4,864 | 4,679 | 5,004 | 5,026 | 5,183 |
| EBITDA 1 | 348.6 | 473.2 | 457.9 | 509.6 | 467.1 | 558.5 | 544 | 572 |
| EBIT 1 | 173.1 | 266.4 | 246.5 | 295.5 | 255 | 348 | 332 | 358 |
| Net income 1 | 117.1 | 191.3 | 172.6 | 219.9 | 122.7 | 257 | 243 | 262 |
| Net Debt 1 | 290.2 | 244.3 | -51.7 | -305.3 | 20.6 | -139 | -331 | -558 |
| Reference price 2 | 87.00 | 83.00 | 94.00 | 117.80 | 113.20 | 134.00 | 134.00 | 134.00 |
| Nbr of stocks (in thousands) | 27,455 | 27,455 | 27,500 | 26,385 | 26,097 | 25,256 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.32x | 0.65x | 5.81x | 2.27% | 350M | |
| 22.98x | 3.75x | 13.09x | 2.89% | 220B | |
| -129.28x | 18.03x | 99.95x | -.--% | 116B | |
| 13.22x | 1.46x | 7.65x | 3.63% | 109B | |
| 14.27x | 2.6x | 9.82x | 5.76% | 83.41B | |
| 19.47x | 5.16x | 12.68x | 2.92% | 58.93B | |
| 13.59x | 1.96x | 8.32x | 5.74% | 43.9B | |
| 21.33x | 1.74x | 10.84x | 1.37% | 42.66B | |
| 20.19x | 1.52x | 9.78x | 0.94% | 39.5B | |
| 16.66x | 2.09x | 9.91x | 5.24% | 34.16B | |
| Average | 2.57x | 3.90x | 18.78x | 3.08% | 74.85B | |
| Weighted average by Cap. | -4.42x | 5.20x | 24.66x | 2.96% |
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
- PACT Stock
- Valuation Proact IT Group AB
Select your edition
All financial news and data tailored to specific country editions
