Valuation Proact IT Group AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 25/09/2026 +03			5-day change	1st Jan Change
138.60 ^SEK	-0.29%		-0.14%	+22.44%

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	3,500	-	-
Change	-	-4.6%	13.44%	20.24%	-4.95%	18.49%	-	-
Enterprise Value (EV) ¹	2,679	2,523	2,533	2,803	2,975	3,361	3,169	2,942
Change	-	-5.81%	0.41%	10.64%	6.13%	13%	-5.71%	-7.16%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	13.8x	14.4x	13.3x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	3x	2.6x	2.28x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3.29x	1.66x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.7x	0.7x	0.68x
EV / Revenue	0.76x	0.53x	0.52x	0.58x	0.64x	0.67x	0.63x	0.57x
EV / EBITDA	7.68x	5.33x	5.53x	5.5x	6.37x	6.01x	5.83x	5.14x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	9.66x	9.55x	8.22x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	9.83x	8.13x	6.99x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	10.2%	12.3%	14.3%
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%	2.19%	2.09%	2.25%
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	138.60	138.60	138.60
Nbr of stocks (in thousands)	27,455	27,455	27,500	26,385	26,097	25,256	-	-
Announcement Date	2/10/22 A	2/9/23 A	2/8/24 A	2/11/25 A	2/10/26 A	-	-	-

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	13.78x	0.67x	6.01x	2.19%	353M
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
OKTA, INC.	98.2x	9.76x	36.48x	-.--%	34.12B
Average	10.54x	4.69x	21.65x	2.6%	73.72B
Weighted average by Cap.	-2.05x	5.64x	26.55x	2.75%