Valuation Proact IT Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-26 EDT			5-day change	1st Jan Change
124.00 ^SEK	+0.98%		-7.74%	+9.54%

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	3,132	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	6.01%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	2,993	2,799	2,571
Change	-	-5.81%	0.41%	10.64%	6.13%	0.6%	-6.48%	-8.15%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	12.4x	12.9x	12x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	2.69x	2.33x	2.05x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.23x	1.5x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.63x	0.62x	0.61x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.6x	0.56x	0.5x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	5.39x	5.14x	4.49x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	8.73x	8.46x	7.2x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	8.78x	7.14x	6.09x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	11.4%	14%	16.4%
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%	2.44%	2.32%	2.51%
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	124.00	124.00	124.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROACT IT GROUP AB	12.4x	0.6x	5.39x	2.44%	322M
IBM	26.41x	4.28x	14.93x	2.48%	255B
SNOWFLAKE INC.	-87.2x	13.76x	79.66x	-.--%	86.29B
TATA CONSULTANCY SERVICES LTD.	13.44x	2.45x	9.03x	6.15%	80.34B
ACCENTURE PLC	9.58x	1.05x	5.51x	5.03%	78.93B
RELX PLC	18.71x	4.89x	12.09x	3.06%	55.03B
INFOSYS LIMITED	13.5x	1.97x	8.24x	5.76%	44.67B
FUJITSU LIMITED	12.69x	1.45x	9.94x	1.27%	34.33B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.57B
NEC CORPORATION	17.59x	1.28x	8.2x	1.12%	31.14B
Average	5.21x	3.36x	16.19x	3.31%	69.79B
Weighted average by Cap.	5.94x	4.39x	19.71x	3.17%