Valuation Proact IT Group AB London S.E.

Stocks

Market Closed - London S.E. 11:38:44 2026-04-09 EDT			5-day change	1st Jan Change
101.20 ^SEK	+6.48%		-26.02%	-10.60%

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	3,662	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	23.95%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	3,523	3,331	3,104
Change	-	-5.81%	0.41%	10.64%	6.13%	18.42%	-5.45%	-6.82%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	13.9x	14.6x	13.5x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	3.03x	2.63x	2.31x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.34x	1.69x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.73x	0.73x	0.71x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.7x	0.66x	0.6x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	6.3x	6.12x	5.43x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	10.1x	10x	8.67x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	10.3x	8.54x	7.37x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	9.71%	11.7%	13.6%
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%	2.17%	2.06%	2.23%
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	140.00	140.00	140.00
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	21.86x	3.6x	12.56x	3.04%	210B
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	193B
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	119B
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	124B
SNOWFLAKE INC.	-134.17x	18.65x	103.28x	-.--%	120B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	78.1B
RELX PLC	19.46x	5.19x	12.74x	2.88%	58.18B
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	49.43B
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	44.75B
Average	-71.01x	9.82x	39.82x	1.93%	110.71B
Weighted average by Cap.	-78.25x	10.40x	42.93x	1.88%