|
Market Closed -
Nasdaq Stockholm
10:30:00 13/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 141.60 SEK | -1.94% |
|
+2.46% | +25.09% |
| 12/11 | Proact IT Group AB - Analyst/Investor Day | |
| 11/11 | Proact sets new financial targets, aims to double adjusted earnings per share by 2030 | 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 | 3,554 | - | - |
| Change | - | -4.6% | 13.44% | 20.24% | -4.95% | 20.31% | - | - |
| Enterprise Value (EV) 1 | 2,679 | 2,523 | 2,533 | 2,803 | 2,975 | 3,402 | 3,202 | 2,977 |
| Change | - | -5.81% | 0.41% | 10.64% | 6.13% | 14.37% | -5.88% | -7.03% |
| P/E | 20.4x | 11.9x | 14.9x | 14.5x | 24.2x | 13.1x | 14x | 13.3x |
| PBR | 3.36x | 2.48x | 2.54x | 2.7x | 2.8x | 3.01x | 2.6x | 2.28x |
| PEG | - | 0.2x | -1.53x | 0.5x | -0.6x | 0x | -2.16x | 2.35x |
| Capitalization / Revenue | 0.68x | 0.48x | 0.53x | 0.64x | 0.63x | 0.72x | 0.7x | 0.68x |
| EV / Revenue | 0.76x | 0.53x | 0.52x | 0.58x | 0.64x | 0.69x | 0.63x | 0.57x |
| EV / EBITDA | 7.68x | 5.33x | 5.53x | 5.5x | 6.37x | 5.98x | 5.77x | 5.17x |
| EV / EBIT | 15.5x | 9.47x | 10.3x | 9.49x | 11.7x | 9.45x | 9.28x | 8.18x |
| EV / FCF | -25.4x | 9.71x | 5.29x | 5.67x | 65.1x | 9.61x | 7.93x | 7.07x |
| FCF Yield | -3.94% | 10.3% | 18.9% | 17.6% | 1.54% | 10.4% | 12.6% | 14.1% |
| Dividend per Share 2 | 1.5 | 1.85 | 2 | 2.4 | 2.6 | 3.27 | 3.02 | 3.19 |
| Rate of return | 1.72% | 2.23% | 2.13% | 2.04% | 2.3% | 2.31% | 2.13% | 2.25% |
| EPS 2 | 4.27 | 6.97 | 6.29 | 8.15 | 4.67 | 10.78 | 10.08 | 10.65 |
| Distribution rate | 35.1% | 26.5% | 31.8% | 29.4% | 55.7% | 30.3% | 30% | 30% |
| Net sales 1 | 3,525 | 4,757 | 4,847 | 4,864 | 4,679 | 4,965 | 5,076 | 5,201 |
| EBITDA 1 | 348.6 | 473.2 | 457.9 | 509.6 | 467.1 | 569 | 555 | 576 |
| EBIT 1 | 173.1 | 266.4 | 246.5 | 295.5 | 255 | 360 | 345 | 364 |
| Net income 1 | 117.1 | 191.3 | 172.6 | 219.9 | 122.7 | 274 | 253 | 267 |
| Net Debt 1 | 290.2 | 244.3 | -51.7 | -305.3 | 20.6 | -152 | -352 | -577 |
| Reference price 2 | 87.00 | 83.00 | 94.00 | 117.80 | 113.20 | 141.60 | 141.60 | 141.60 |
| Nbr of stocks (in thousands) | 27,455 | 27,455 | 27,500 | 26,385 | 26,097 | 25,100 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.14x | 0.69x | 5.98x | 2.31% | 35Cr | |
| 24.51x | 4x | 13.92x | 2.74% | 23TCr | |
| 20.85x | 4.43x | 10.87x | 0.79% | 18TCr | |
| 17.09x | 1.94x | 10x | 2.74% | 15TCr | |
| -541.28x | 36.72x | 151.05x | -.--% | 11TCr | |
| -116.44x | 15.85x | 87.21x | -.--% | 10TCr | |
| 15.7x | 2.82x | 10.9x | 5.12% | 9.24TCr | |
| 23.62x | 6.13x | 15.05x | 2.37% | 7.06TCr | |
| 14.98x | 2.17x | 9.24x | 5.14% | 4.9TCr | |
| 18.63x | 2.45x | 11.35x | 4.56% | 3.96TCr | |
| Average | -50.92x | 7.72x | 32.56x | 2.58% | 10TCr | |
| Weighted average by Cap. | -53.35x | 8.35x | 34.30x | 2.21% |
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
