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%		-27.09%	-10.60%

09-11	SEB crosses about 1.0 percent of the shares in Proact IT internally	FW
09-01	SB1 initiates coverage of Proact with a buy rating and target price of 168 kronor	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	3,435	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	16.27%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	3,296	3,104	2,877
Change	-	-5.81%	0.41%	10.64%	6.13%	10.79%	-5.83%	-7.31%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	13.5x	14.1x	13.1x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	2.94x	2.56x	2.24x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.22x	1.64x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.69x	0.68x	0.66x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.66x	0.62x	0.56x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	5.9x	5.71x	5.03x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	9.47x	9.35x	8.04x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	9.64x	7.96x	6.83x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	10.4%	12.6%	14.6%
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%	2.24%	2.13%	2.29%
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	136.00	136.00	136.00
Nbr of stocks (in thousands)	27,455	27,455	27,500	26,385	26,097	25,256	-	-
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	23.89x	3.87x	13.52x	2.78%	229B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	116B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	113B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.35B
RELX PLC	19.32x	5.13x	12.59x	2.94%	58.46B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.99B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	42.35B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	39.17B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.16B
Average	1.49x	4.26x	20.24x	3.15%	84.35B
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%