Valuation Proact IT Group AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 11:08:47 10/08/2026 +03			5-day change	1st Jan Change
125.80 ^SEK	0.00%		+1.13%	+10.95%

07-31	ABG internalizes brokered trade of just under 1.2 percent of Proact shares	FW
07-27	Fidelity drops below 10 percent in 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	3,177	-	-
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	2,846	2,619
Change	-	-5.81%	0.41%	10.64%	6.13%	2.13%	-6.32%	-7.98%
P/E	20.4x	11.9x	14.9x	14.5x	24.2x	12.5x	13.1x	12.1x
PBR	3.36x	2.48x	2.54x	2.7x	2.8x	2.72x	2.36x	2.07x
PEG	-	0.2x	-1.53x	0.5x	-0.6x	0x	-3x	1.51x
Capitalization / Revenue	0.68x	0.48x	0.53x	0.64x	0.63x	0.63x	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	5.44x	5.23x	4.58x
EV / EBIT	15.5x	9.47x	10.3x	9.49x	11.7x	8.72x	8.57x	7.32x
EV / FCF	-25.4x	9.71x	5.29x	5.67x	65.1x	8.88x	7.3x	6.22x
FCF Yield	-3.94%	10.3%	18.9%	17.6%	1.54%	11.3%	13.7%	16.1%
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%	2.42%	2.3%	2.48%
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	348.5	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	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 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	12.51x	0.61x	5.44x	2.42%	335M
IBM	23.55x	3.79x	13.24x	2.85%	224B
SNOWFLAKE INC.	-115.86x	18.44x	106.47x	-.--%	115B
ACCENTURE PLC	13.01x	1.44x	7.55x	3.69%	108B
TATA CONSULTANCY SERVICES LTD.	15.89x	2.91x	10.99x	5.17%	93.24B
RELX PLC	20.57x	5.38x	13.22x	2.77%	61.92B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.07%	50B
NEC CORPORATION	21.69x	1.61x	10.15x	0.88%	40.89B
FUJITSU LIMITED	20.74x	1.69x	10.38x	1.41%	40.43B
HCL TECHNOLOGIES LIMITED	18.48x	2.37x	11.38x	4.68%	38.57B
Average	4.60x	4.05x	19.84x	2.89%	77.1B
Weighted average by Cap.	-0.83x	5.26x	25.37x	2.87%