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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Arise

Arise

Send subscription Close

Arise is an integrated wind power company in the Nordics, managing the entire value chain - from exploration and permitting, to financing, construction, divestment, and long-term management of its own and other companies' wind farms. The company’s general goal is to give its shareholders a good return in the form of dividends and capital growth through efficient funding, management operation and project development in the area of renewable energy.

Direct and indirect exposure to electricity price fluctuations, potential shifts in political action, impairment and building risks.

Financials

SEKm 2025 2026e
Sales 566 N/A
Sales growth (%) -8,9 -100
EBITDA 333 N/A
EBITDA margin (%) 58,9 N/A
EBIT adj. 273 0
EBIT adj. margin (%) 48,3 N/A
Pretax profit 253 0
EPS 4,45 N/A
EPS growth (%) -28,4 -100
EPS adj. 4,45 N/A
DPS 1,5 N/A
EV/EBITDA (x) 3,3 N/A
EV/EBIT adj. (x) 4 N/A
P/E (x) 6,9 N/A
P/E adj. (x) 6,9 N/A
EV/sales (x) 1,94 N/A
FCF yield (%) 22 0
Le. adj. FCF yld. (%) 21,2 0
Dividend yield (%) 4,9 0
Net IB debt/EBITDA (x) -0,8 N/A
Le. adj. ND/EBITDA (x) -1 N/A
SEKm 2025 2026e
Sales 566 N/A
COGS 0 N/A
Gross profit 566 0
Other operating items -233 0
EBITDA 333 N/A
Depreciation and amortisation -60 0
of which leasing depreciation -16 N/A
EBITA 273 N/A
EO Items 0 N/A
EBIT 273 N/A
Net financial items -20 N/A
Pretax profit 253 0
Tax -56 N/A
Net profit 198 0
Net profit to shareholders 198 0
EPS 4,45 N/A
EPS adj. 4,45 N/A
Total extraordinary items after tax 0 0
Leasing payments -16 N/A
Tax rate (%) 22 N/A
Gross margin (%) 100 N/A
EBITDA margin (%) 58,9 N/A
EBITA margin (%) 48,3 N/A
EBIT margin (%) 48,3 N/A
Pre-tax margin (%) 44,8 N/A
Net margin (%) 34,9 N/A
Growth Rates y-o-y N/A N/A
Sales growth (%) -8,9 -100
EBITDA growth (%) -24,9 -100
EBITA growth (%) -28,7 -100
EBIT growth (%) -28,7 -100
Net profit growth (%) -28,4 -100
EPS growth (%) -28,4 -100
Profitability N/A N/A
ROE (%) 8,2 0
ROE adj. (%) 8,2 0
ROCE (%) 7,8 0
ROCE adj. (%) 7,8 0
ROIC (%) 9,6 N/A
ROIC adj. (%) 9,6 N/A
Adj. earnings numbers N/A N/A
EBITDA adj. 333 0
EBITDA adj. margin (%) 58,9 N/A
EBITDA lease adj. 317 N/A
EBITDA lease adj. margin (%) 56,1 N/A
EBITA adj. 273 0
EBITA adj. margin (%) 48,3 N/A
EBIT adj. 273 0
EBIT adj. margin (%) 48,3 N/A
Pretax profit Adj. 253 0
Net profit Adj. 198 0
Net profit to shareholders adj. 198 0
Net adj. margin (%) 34,9 N/A
SEKm 2025 2026e
EBITDA 333 N/A
Goodwill 0 N/A
Net financial items -20 N/A
Tangible fixed assets 2180 N/A
Paid tax -56 N/A
Right-of-use asset 42 N/A
Non-cash items 0 N/A
Total other fixed assets 233 0
Cash flow before change in WC 257 0
Fixed assets 2455 0
Change in working capital 125 0
Inventories 0 N/A
Operating cash flow 383 N/A
Receivables 9 N/A
Capex tangible fixed assets -85 N/A
Other current assets 113 N/A
Acquisitions and Disposals 0 0
Cash and liquid assets 1145 N/A
Free cash flow 298 0
Total assets 3723 0
Leasing liability amortisation -10 N/A
Shareholders equity 2432 0
Dividend paid -67 N/A
Other non-cash items -78 -197
Total equity 2432 0
Share issues and buybacks 0 0
Long-term debt 1025 N/A
Leasing liability 67 0
Total other long-term liabilities 62 0
Short-term debt 27 N/A
Accounts payable 23 N/A
Other current liabilities 87 0
Total liabilities and equity 3723 0
Net IB debt -259 0
Net IB debt excl. pension debt -259 0
Net IB debt excl. leasing -326 0
Capital employed 3551 0
Capital invested 2173 0
Working capital 13 0
EV breakdown N/A N/A
Market cap. diluted (m) 1355 0
Net IB debt adj. -259 N/A
Reversal of conv. debt assumed equity N/A N/A
EV 1096 0
Total assets turnover (%) 15,3 0
Working capital/sales (%) 13,3 N/A
Financial risk and debt service N/A N/A
Net debt/equity (%) -10,7 N/A
Net debt / market cap (%) -19,1 N/A
Equity ratio (%) 65,3 N/A
Net IB debt adj. / equity (%) -10,7 N/A
Current ratio 9,26 N/A
EBITDA/net interest 16,6 N/A
Net IB debt/EBITDA (x) -0,8 N/A
Net IB debt/EBITDA lease adj. (x) -1 N/A
Interest coverage 13,7 N/A
SEKm 2025 2026e
Shares outstanding adj. 44 N/A
Diluted shares adj. 44 0
EPS 4,45 N/A
Dividend per share 1,5 N/A
EPS adj. 4,45 N/A
BVPS 54,72 N/A
BVPS adj. 54,72 N/A
Net IB debt/share -5,83 N/A
Share price 30,5 30,5
Market cap. (m) 1355 0
Valuation N/A N/A
P/E (x) 6,9 N/A
EV/sales (x) 1,94 N/A
EV/EBITDA (x) 3,3 N/A
EV/EBITA (x) 4 N/A
EV/EBIT (x) 4 N/A
Dividend yield (%) 4,9 0
FCF yield (%) 22 0
Le. adj. FCF yld. (%) 21,2 0
P/BVPS (x) 0,56 N/A
P/BVPS adj. (x) 0,56 30,5
P/E adj. (x) 6,9 N/A
EV/EBITDA adj. (x) 3,3 N/A
EV/EBITA adj. (x) 4 N/A
EV/EBIT adj. (x) 4 N/A
EV/CE (x) 0,3 N/A
Investment ratios N/A N/A
Capex/sales (%) 15 N/A
Capex/depreciation 1,9 N/A
Capex tangibles / tangible fixed assets 3,9 N/A
Capex intangibles / definite intangibles N/A N/A
Depreciation on intang / def. intang N/A N/A
Depreciation on tangibles / tangibles 2,02 N/A

Equity research

Read earlier research

Media

Arise - Company presentation with CEO Per-Erik Eriksson & CFO & IR Markus Larsson
Arise - Company presentation with CEO Per-Erik Eriksson

Main shareholders - Arise

Main shareholders Share capital % Voting shares % Verified
Jan Barchan 15.0 % 15.0 %
Tredje AP-fonden 10.0 % 10.0 %
Nordea Liv & Pension 9.5 % 9.5 %
Claesson & Anderzén 8.1 % 8.1 %
Carlton Telecom Inc 6.7 % 6.7 %
Peter Gyllenhammar 4.5 % 4.5 %
Ernström & C:o AB 4.5 % 4.5 %
Svenska Handelsbanken AB for PB 4.1 % 4.1 %
Leif Jansson 3.7 % 3.7 %
Olof Andersson 3.6 % 3.6 %