Valuation Proact IT Group AB Börse Stuttgart

Stocks

Delayed Börse Stuttgart 08:31:29 2026-10-02 EDT			5-day change	1st Jan Change
12.38 ^EUR	0.00%		-0.65%	+18.53%

09-24	Proact IT Group AB Announces Appointment of Jacob Kronborg as Business Unit Director for Central and Member of Group Management, Effective September 24, 2026	CI
09-24	EFN advises waiting on Proact	FW

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	3,709	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	25.55%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	3,570	3,378	3,151
Change	-	-5.81%	0.41%	10.64%	6.13%	20%	-5.38%	-6.72%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	14.1x	14.7x	13.6x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	3.07x	2.66x	2.34x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.36x	1.7x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.74x	0.74x	0.72x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.71x	0.67x	0.61x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	6.39x	6.21x	5.51x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	10.3x	10.2x	8.8x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	10.4x	8.66x	7.48x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	9.58%	11.5%	13.4%
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%	2.14%	2.04%	2.2%
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	559	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	141.80	141.80	141.80
Nbr of stocks (in thousands)	27,455	27,455	27,500	26,385	26,097	26,156	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/11/25	2/10/26	-	-	-

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.($)
IBM	22.16x	3.64x	12.7x	3%	213B
SALESFORCE, INC.	22.65x	4.76x	11.69x	0.73%	195B
CLOUDFLARE, INC.	-605.52x	43.07x	176.95x	-.--%	125B
SNOWFLAKE INC.	-134.54x	18.71x	103.57x	-.--%	121B
ACCENTURE PLC	15.77x	1.72x	9.01x	3.04%	127B
TATA CONSULTANCY SERVICES LTD.	13.44x	2.44x	9.19x	6.11%	77.98B
RELX PLC	19.32x	5.16x	12.67x	2.9%	57.69B
COREWEAVE, INC.	-17.32x	7.37x	12.54x	-.--%	48.85B
FUJITSU LIMITED	22.4x	1.85x	11.73x	1.39%	44.08B
Average	-71.29x	9.86x	40.01x	1.91%	112B
Weighted average by Cap.	-77.85x	10.40x	42.95x	1.85%