Valuation Proact IT Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-01 EDT			5-day change	1st Jan Change
125.80 ^SEK	+1.62%		+0.80%	+11.13%

06-12	Finserve Micro Cap gains 6.65 percent in May: a strong month for small caps	FW
06-09	Proact executive Jacob Kronborg buys shares worth nearly SEK 0.3 million	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	3,177	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	7.55%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	3,038	2,844	2,616
Change	-	-5.81%	0.41%	10.64%	6.13%	2.13%	-6.39%	-8.02%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	12.6x	13.1x	12.1x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	2.73x	2.37x	2.07x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.28x	1.51x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.64x	0.63x	0.61x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.61x	0.57x	0.51x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	5.47x	5.22x	4.57x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	8.86x	8.59x	7.33x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	8.91x	7.26x	6.2x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	11.2%	13.8%	16.1%
Dividend per Share ²	1.5	1.85	2	2.4	2.6	3.03	2.88	3.11
Rate of return	1.72%	2.23%	2.13%	2.04%	2.3%	2.41%	2.29%	2.47%
EPS ²	4.27	6.97	6.29	8.15	4.67	10	9.6	10.37
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	4,996	5,017	5,174
EBITDA ¹	348.6	473.2	457.9	509.6	467.1	555	545	573
EBIT ¹	173.1	266.4	246.5	295.5	255	343	331	357
Net income ¹	117.1	191.3	172.6	219.9	122.7	255	242	262
Net Debt ¹	290.2	244.3	-51.7	-305.3	20.6	-139	-333	-561
Reference price ²	87.00	83.00	94.00	117.80	113.20	125.80	125.80	125.80
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.($)
PROACT IT GROUP AB	12.38x	0.6x	5.38x	2.45%	323M
IBM	27.34x	4.4x	15.37x	2.4%	264B
SNOWFLAKE INC.	-89.14x	14.07x	81.48x	-.--%	88.21B
TATA CONSULTANCY SERVICES LTD.	13.04x	2.37x	8.76x	6.34%	77.74B
ACCENTURE PLC	9.25x	1.01x	5.31x	5.22%	76.15B
RELX PLC	18.73x	4.89x	12.1x	3.06%	55.31B
INFOSYS LIMITED	12.97x	1.88x	7.89x	5.99%	42.82B
FUJITSU LIMITED	12.88x	1.47x	10.1x	1.25%	34.65B
NEC CORPORATION	18.19x	1.33x	8.49x	1.09%	32.03B
HCL TECHNOLOGIES LIMITED	14.6x	1.85x	8.6x	5.92%	30.67B
Average	5.02x	3.39x	16.35x	3.37%	70.22B
Weighted average by Cap.	5.91x	4.51x	20.26x	3.15%