Projected Income Statement: Electrolux Professional AB

Forecast Balance Sheet: Electrolux Professional AB

Forecast Balance Sheet - Electrolux Professional AB
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,750 2,050 1,390 2,481 1,538 924 -23.5 -1,104
Change - 17.14% -32.2% 78.49% -38.01% -39.92% -102.54% -4,597.87%
Announcement Date 1/28/22 1/31/23 2/1/24 1/31/25 1/29/26 - - -
1SEK in Million
Estimates

Cash Flow Forecast: Electrolux Professional AB

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 155 130 163 275 306 240.5 251.5 260.5
Change - -16.13% 25.38% 68.71% 11.27% -21.41% 4.57% 3.58%
Free Cash Flow (FCF) 1 946 345 1,012 -49 909 1,324 1,284 1,452
Change - -63.53% 193.33% -104.84% 1,955.1% 45.6% -2.95% 13.08%
Announcement Date 1/28/22 1/31/23 2/1/24 1/31/25 1/29/26 - - -
1SEK in Million
Estimates

Forecast Financial Ratios: Electrolux Professional AB

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 11.28% 12.71% 13.34% 14.27% 12.74% 15.08% 16.52% 17.19%
EBIT Margin (%) 7.53% 8.97% 9.74% 9.19% 10.28% 10.24% 12.11% 12.67%
EBT Margin (%) 7.47% 8.11% 8.72% 8.72% 7.68% 9.84% 11.64% 12.46%
Net margin (%) 6.19% 6.22% 6.54% 6.38% 6.05% 7.42% 8.86% 9.28%
FCF margin (%) 12.03% 3.13% 8.54% -0.39% 7.47% 11.04% 9.78% 11.18%
FCF / Net Income (%) 194.25% 50.29% 130.58% -6.1% 123.51% 148.88% 110.42% 120.49%

Profitability

        
ROA 5.44% 5.99% 6.54% 6.32% - - - -
ROE 15.44% 17.6% 17.27% 15.44% 13.12% 14.9% 16.3% 16.2%

Financial Health

        
Leverage (Debt/EBITDA) 1.97x 1.46x 0.88x 1.38x 0.99x 0.51x - -
Debt / Free cash flow 1.85x 5.94x 1.37x -50.63x 1.69x 0.7x - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.97% 1.18% 1.38% 2.19% 2.51% 2.01% 1.92% 2.01%
CAPEX / EBITDA (%) 17.47% 9.27% 10.31% 15.31% 19.74% 13.3% 11.6% 11.67%
CAPEX / FCF (%) 16.38% 37.68% 16.11% -561.22% 33.66% 18.17% 19.58% 17.93%

Items per share

        
Cash flow per share 1 - - - - - 5.2 5.7 6.3
Change - - - - - - 9.62% 10.53%
Dividend per Share 1 0.5 0.7 0.8 0.85 0.95 1.075 1.3 1.3
Change - 40% 14.29% 6.25% 11.76% 13.16% 20.93% 0%
Book Value Per Share 1 12.27 14.86 16.37 19.82 19.22 21.75 26.04 27.45
Change - 21.13% 10.19% 21.08% -3.05% 13.18% 19.73% 5.41%
EPS 1 1.69 2.39 2.7 2.79 2.56 3.095 4.045 4.195
Change - 41.42% 12.97% 3.33% -8.24% 20.9% 30.7% 3.7%
Nbr of stocks (in thousands) 287,397 287,397 287,397 287,397 287,397 287,397 287,397 287,397
Announcement Date 1/28/22 1/31/23 2/1/24 1/31/25 1/29/26 - - -
1SEK
Estimates
2026 *2027 *
P/E 17.5x 13x
PBR 2.46x 2.01x
EV / Sales 1.32x 1.16x
Yield 1.81% 2.48%

EPS & Dividend

EPS & Dividend - Electrolux Professional AB


Y-o-Y evolution of P/E

Valuation ratios - P/E - Electrolux Professional AB
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Electrolux Professional AB
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Electrolux Professional AB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
52.40SEK
Average target price
71.00SEK
Spread / Average Target
+35.50%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Electrolux Professional AB
  1. Stock Market
  2. Stocks
  3. EPRO B Stock
  4. Financials Electrolux Professional AB