Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Ferronordic

Ferronordic

Ferronordic is a construction equipment and truck dealer operating in the U.S., Germany, and Kazakhstan. Its largest business is its U.S. subsidiary Rudd Equipment Company, one of the largest Volvo Construction Equipment dealers in the United States, covering all or parts of nine states and also representing Hitachi, Sandvik and Link-Belt. In Germany, Ferronordic is a dealer for Volvo Trucks and Renault Trucks, and in Kazakhstan it represents Volvo CE, Sandvik and certain other brands.

Sustainability information

Risks include general economic risks stemming from the cyclical nature of the truck and construction equipment markets. In the U.S. segment, tariffs and a weaker dollar risk pressuring margins amid intensifying competition, while uncertainty around U.S. trade and fiscal policy adds further risk. The German truck market is highly competitive and risks include price pressure affecting margins and a cyclical truck demand. These risks are partly mitigated by the resilience of aftermarket service and parts revenues.

SEKm 2025 2026e 2027e
Sales 4566 5238,13 5534,66
Sales growth (%) -3,3 14,7 5,7
EBITDA 480 619 681
EBITDA margin (%) 10,5 11,8 12,3
EBIT adj. 105 214 261
EBIT adj. margin (%) 2,3 4,1 4,7
Pretax profit -224 151 187
EPS -13,69 8,22 10,01
EPS growth (%) N/A N/A 21,8
EPS adj. -11,98 8,22 10,01
DPS N/A N/A N/A
Dividend per share 0 0 0
EV/EBITDA (x) 5,9 5 4,1
EV/EBIT adj. (x) 27,2 14,5 10,7
P/E (x) N/A 10,36 8,51
P/E adj. (x) N/A 10,4 8,5
EV/sales (x) 0,63 0,59 0,5
FCF yield (%) 55,4 -4,8 29,3
Le. adj. FCF yld. (%) 52,3 -7,9 26,1
Dividend yield (%) 0 0 0
Net IB debt/EBITDA (x) 3,4 3 2,3
Le. adj. ND/EBITDA (x) 3 2,8 2,1
SEKm 2025 2026e 2027e
Sales 4566 5238,13 5534,66
COGS -3774 -4338 -4551
Gross profit 792 900 984
Other operating items -312 -281 -303
EBITDA 480 619 681
Depreciation and amortisation -403 -405 -420
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets 0 0 0
EBITA 77 214,46 260,59
EO Items N/A N/A N/A
Operating EO items -28 0 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges 0 0 0
EBIT 77 214,46 260,59
Net financial items -301 -64 -74
Pretax profit -224 151 187
Tax 25 -31 -41
Net profit -199 119 146
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders -199 119 146
EPS -13,69 8,22 10,01
EPS adj. -11,98 8,22 10,01
Total extraordinary items after tax -25 0 0
Leasing payments 0 0 0
Tax rate (%) 11,2 20,6 22
Gross margin (%) 17,3 17,2 17,8
EBITDA margin (%) 10,5 11,8 12,3
EBITA margin (%) 1,7 4,1 4,7
EBIT margin (%) 1,7 4,1 4,7
Pre-tax margin (%) -4,9 2,9 3,4
Net margin (%) -4,4 2,3 2,6
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) -3,3 14,7 5,7
EBITDA growth (%) 25,4 29,1 9,9
EBITA growth (%) 272 178,5 21,5
EBIT growth (%) N/A N/A 21,5
Profitability N/A N/A N/A
Net profit growth (%) 122,8 -160 21,8
EPS growth (%) N/A N/A 21,8
Year N/A N/A N/A
ROE (%) -14,2 8,7 9,5
ROE adj. (%) -12,4 8,7 9,5
ROCE (%) -3,1 7,9 7,8
ROCE adj. (%) -2,3 7,9 7,8
Adj. earnings numbers N/A N/A N/A
ROIC (%) 2,1 5,5 6,3
ROIC adj. (%) 2,9 5,5 6,3
EBITDA adj. 508 619 681
EBITDA adj. margin (%) 11,1 11,8 12,3
EBITDA lease adj. 508 619 681
EBITDA lease adj. margin (%) 11,1 11,8 12,3
EBITA adj. 105 214 261
EBITA adj. margin (%) 2,3 4,1 4,7
EBIT adj. 105 214 261
EBIT adj. margin (%) 2,3 4,1 4,7
Pretax profit Adj. -196 151 187
Net profit Adj. -174 119 146
Net profit to shareholders adj. -174 119 146
Net adj. margin (%) -3,8 2,3 2,6
SEKm 2025 2026e 2027e
EBITDA 480 619 681
Goodwill 199 199 199
Net financial items -301 -64 -74
Other intangible assets 17 30 35
Paid tax 25 -42 -41
Tangible fixed assets 2067 2262 2030
Non-cash items 277 -11 0
Right-of-use asset 69 86 86
Cash flow before change in WC 481 503 566
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 147 138 138
Change in working capital 220 -366 -49
Fixed assets 2499 2715 2488
Operating cash flow 701 137 517
Inventories 878 1100 1162
Capex tangible fixed assets -15 -194 -148
Receivables 447 524 553
Capex intangible fixed assets 0 -3 -6
Other current assets 17 15 15
Acquisitions and Disposals 0 0 0
Cash and liquid assets 153 46 169
Free cash flow 686 -60 363
Total assets 3994 4400 4389
Dividend paid 0 0 0
Shareholders equity 1306 1452 1597
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation -39 -38 -40
Total equity 1306 1452 1597
Other non-cash items N/A N/A N/A
Other changes in net debt -238 -159 0
Long-term debt 916 651 491
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 83 98 98
Total other long-term liabilities 240 251 251
Short-term debt 771 1160 1120
Accounts payable 663 760 803
Other current liabilities 15 29 29
Total liabilities and equity 3994 4400 4389
Net IB debt 1617 1862 1540
Net IB debt excl. pension debt 1617 1862 1540
Net IB debt excl. leasing 1534 1764 1442
Capital employed 3076 3361 3306
Capital invested 2923 3314 3137
Working capital 664 851 900
Market cap. diluted (m) 1238 1238 1238
Net IB debt adj. 1617 1862 1540
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 2855 3101 2778
Total assets turnover (%) 102,2 124,8 125,9
Working capital/sales (%) 19 14,5 15,8
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 123,8 128,3 96,4
Net debt / market cap (%) 130,6 150,4 124,3
Equity ratio (%) 32,7 33 36,4
Net IB debt adj. / equity (%) 123,8 128,3 96,4
Current ratio 1,03 0,87 0,97
EBITDA/net interest 4,1 6 9,2
Net IB debt/EBITDA (x) 3,4 3 2,3
Net IB debt/EBITDA lease adj. (x) 3 2,8 2,1
Interest coverage 0,7 2,1 3,5
SEKm 2025 2026e 2027e
Shares outstanding adj. 15 15 15
Diluted shares adj. 15 15 15
EPS -13,69 8,22 10,01
Dividend per share 0 0 0
EPS adj. -11,98 8,22 10,01
BVPS 89,87 99,91 109,92
BVPS adj. 75 84,18 93,81
Net IB debt/share 111,29 128,16 105,94
Share price 85,2 85,2 85,2
Market cap. (m) 1238 1238 1238
Year N/A N/A N/A
P/E (x) N/A 10,36 8,51
EV/sales (x) 0,63 0,59 0,5
EV/EBITDA (x) 5,9 5 4,1
EV/EBITA (x) 37,1 14,5 10,7
EV/EBIT (x) 37,1 14,5 10,7
Dividend yield (%) 0 0 0
FCF yield (%) 55,4 -4,8 29,3
Le. adj. FCF yld. (%) 52,3 -7,9 26,1
P/BVPS (x) 0,95 0,85 0,78
P/BVPS adj. (x) 1,12 0,99 0,89
P/E adj. (x) N/A 10,4 8,5
EV/EBITDA adj. (x) 5,6 5 4,1
EV/EBITA adj. (x) 27,2 14,5 10,7
EV/EBIT adj. (x) 27,2 14,5 10,7
EV/CE (x) 0,9 0,9 0,8
Investment ratios N/A N/A N/A
Capex/sales (%) -0,3 -3,7 -2,8
Capex/depreciation 0 0,5 0,4
Capex tangibles / tangible fixed assets 0,7 8,6 7,3
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 19,5 17,91 20,69

Equity research

Read earlier research

Media

Ferronordic - Company presentation with CFO & Head of IR Erik Danemar
Ferronordic - Company presentation with Group CFO & Head of IR Erik Danemar

Main shareholders - Ferronordic

Main shareholders Share capital % Voting shares % Verified
Per Arwidsson med närstående 24.9 % 24.9 % 26 Jun 2026
Skandinavkonsult i Stockholm AB 17.5 % 17.5 % 31 Dec 2025
Arbona AB (publ) 12.4 % 12.4 % 31 Mar 2026
Lars Corneliusson 7.1 % 7.1 % 26 Jun 2026
Avanza Pension 5.3 % 5.3 % 26 Jun 2026
Nordnet Pensionsförsäkring 2.4 % 2.4 % 26 Jun 2026
Per Ragnarsson 1.6 % 1.6 % 26 Jun 2026
Janne Pakarinen 1.5 % 1.5 % 26 Jun 2026
Magallanes Value Investors SGIIC 1.5 % 1.5 % 30 Jun 2026
Norges Bank Investment Management 1.1 % 1.1 % 30 Jun 2026
Source: Holdings by Modular Finance AB