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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

CTT Systems

CTT Systems

CTT Systems develops climate control products for aircraft, including dehumidification systems to prevent condensation and humidifiers for crew and passenger wellbeing. CTT’s products are offered on the Boeing 787 and 777X as well as the Airbus A380 and A350. The company holds a majority market share within both dehumidification and humidification products and is a tier-1 supplier to the Boeing 787 and 777X.

Sustainability information

The high profitability in CTT’s systems could attract new competitors, or result in the OEM suppliers providing their own solutions. While CTT’s relationships with Airbus and Boeing are highly valuable, they have little influence over pricing and therefore are sensitive to contract renegotiations. Almost all revenues are dollar-based, implying a strong currency sensitivity. The main risks entail a lack of market penetration due to low willingness among airliners to have dehumidifiers and humidifiers installed.

SEKm 2024 2025e 2026e
Sales 300 300 433
Sales growth (%) -2,8 0,1 44,2
EBITDA 120 80 138
EBITDA margin (%) 40 26,5 31,8
EBIT adj. 112 75 130
EBIT adj. margin (%) 37,5 24,9 30,1
Pretax profit 108 76 134
EPS 6,81 4,82 8,52
EPS growth (%) -10,7 -29,2 76,8
EPS adj. 6,81 4,94 8,52
DPS 5,35 6 9
EV/EBITDA (x) 22,5 34,2 19,5
EV/EBIT adj. (x) 24,1 36,4 20,6
P/E (x) 32 45,2 25,6
P/E adj. (x) 32 44,1 25,6
EV/sales (x) 9,02 9,07 6,2
FCF yield (%) 2,3 1,8 4,2
Le. adj. FCF yld. (%) 2,3 1,8 4,2
Dividend yield (%) 2,5 2,8 4,1
Net IB debt/EBITDA (x) -0,2 -0,1 -0,3
Le. adj. ND/EBITDA (x) -0,2 -0,1 -0,3
SEKm 2024 2025e 2026e
Sales 300 300 433
COGS 0 0 0
Gross profit 300 300 433
Other operating items -180 -221 -295
EBITDA 120 80 138
Depreciation and amortisation -8 -7 -8
of which leasing depreciation 0 0 0
EBITA 112 73 130
EO Items 0 -2 0
Impairment and PPA amortisation 0 0 0
EBIT 112 73 130
Net financial items -5 3 4
Pretax profit 108 76 134
Tax -22 -16 -28
Net profit 85 60 107
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 85 60 107
EPS 6,81 4,82 8,52
EPS adj. 6,81 4,94 8,52
Total extraordinary items after tax 0 -2 0
Leasing payments 0 0 0
Tax rate (%) 20,7 20,6 20,6
Gross margin (%) 100 100 100
EBITDA margin (%) 40 26,5 31,8
EBITA margin (%) 37,5 24,3 30,1
EBIT margin (%) 37,5 24,3 30,1
Pre-tax margin (%) 35,8 25,3 31
Net margin (%) 28,4 20,1 24,6
Sales growth (%) -2,8 0,1 44,2
EBITDA growth (%) -5,9 -33,6 72,9
EBITA growth (%) -5 -35,1 78,8
EBIT growth (%) -5 -35,1 78,8
Net profit growth (%) -10,7 -29,2 76,8
EPS growth (%) -10,7 -29,2 76,8
Profitability N/A N/A N/A
ROE (%) 28,2 21 35,6
ROE adj. (%) 28,2 21,6 35,6
ROCE (%) 32,6 23,9 40,9
ROCE adj. (%) 32,6 22,6 38,5
ROIC (%) 35,4 21,3 37,8
ROIC adj. (%) 35,4 21,9 37,8
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 120 82 138
EBITDA adj. margin (%) 40 27,2 31,8
EBITDA lease adj. 120 82 138
EBITDA lease adj. margin (%) 40 27,2 31,8
EBITA adj. 112 75 130
EBITA adj. margin (%) 37,5 24,9 30,1
EBIT adj. 112 75 130
EBIT adj. margin (%) 37,5 24,9 30,1
Pretax profit Adj. 108 78 134
Net profit Adj. 85 62 107
Net profit to shareholders adj. 85 62 107
Net adj. margin (%) 28,4 20,6 24,6
SEKm 2024 2025e 2026e
EBITDA 120 80 138
Goodwill 0 0 0
Net financial items -5 3 4
Other intangible assets 81 82 88
Paid tax -29 -16 -28
Tangible fixed assets 39 36 36
Non-cash items 3 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 89 67 114
Total other fixed assets 2 2 2
Change in working capital -23 -13 14
Fixed assets 121 120 126
Operating cash flow 66 54 128
Inventories 125 132 139
Capex tangible fixed assets -2 -2 -4
Receivables 78 84 95
Capex intangible fixed assets -2 -4 -9
Other current assets 0 0 0
Acquisitions and Disposals 0 0 0
Cash and liquid assets 69 50 80
Free cash flow 62 48 115
Total assets 393 386 440
Dividend paid -109 -67 -75
Shareholders equity 291 284 315
Share issues and buybacks 0 0 0
Minority 0 0 0
Leasing liability amortisation 0 0 0
Total equity 291 284 315
Other non-cash items -3 0 0
Long-term debt 43 43 33
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 0 0 0
Total other long-term liabilities 1 1 1
Short-term debt 2 2 2
Accounts payable 57 57 89
Other current liabilities 0 0 0
Total liabilities and equity 393 386 440
Net IB debt -25 -6 -46
Net IB debt excl. pension debt -25 -6 -46
Net IB debt excl. leasing -25 -6 -46
Capital employed 335 328 349
Capital invested 266 278 269
Working capital 146 159 145
Market cap. diluted (m) 2731 2731 2731
Net IB debt adj. -25 -6 -46
Market value of minority 0 0 0
Reversal of shares and participations 0 0 0
EV 2707 2726 2685
Reversal of conv. debt assumed equity N/A N/A N/A
Total assets turnover (%) 74,1 77,1 104,9
Working capital/sales (%) 43,8 50,8 35,1
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) -8,5 -2 -14,6
Net debt / market cap (%) -0,9 -0,2 -1,7
Equity ratio (%) 73,9 73,5 71,7
Net IB debt adj. / equity (%) -8,5 -2 -14,6
Current ratio 4,62 4,54 3,47
EBITDA/net interest 24,3 25,7 34,5
Net IB debt/EBITDA (x) -0,2 -0,1 -0,3
Net IB debt/EBITDA lease adj. (x) -0,2 -0,1 -0,3
Interest coverage 22,7 23,5 32,6
SEKm 2024 2025e 2026e
Shares outstanding adj. 13 13 13
Diluted shares adj. 13 13 13
EPS 6,81 4,82 8,52
Dividend per share 5,35 6 9
EPS adj. 6,81 4,94 8,52
BVPS 23,19 22,65 25,17
BVPS adj. 16,75 16,12 18,18
Net IB debt/share -1,96 -0,46 -3,67
Share price 218 218 218
Market cap. (m) 2731 2731 2731
P/E (x) 32 45,2 25,6
EV/sales (x) 9 9,1 6,2
EV/EBITDA (x) 22,5 34,2 19,5
EV/EBITA (x) 24,1 37,4 20,6
EV/EBIT (x) 24,1 37,4 20,6
Dividend yield (%) 2,5 2,8 4,1
FCF yield (%) 2,3 1,8 4,2
Le. adj. FCF yld. (%) 2,3 1,8 4,2
P/BVPS (x) 9,4 9,62 8,66
P/BVPS adj. (x) 13,02 13,53 11,99
P/E adj. (x) 32 44,1 25,6
EV/EBITDA adj. (x) 22,5 33,3 19,5
EV/EBITA adj. (x) 24,1 36,4 20,6
EV/EBIT adj. (x) 24,1 36,4 20,6
EV/CE (x) 8,1 8,3 7,7
Investment ratios N/A N/A N/A
Capex/sales (%) 1,4 1,9 3
Capex/depreciation 0,6 0,8 1,7
Capex tangibles / tangible fixed assets 16,2 20,3 N/A
Capex intangibles / definite intangibles 13,3 15,7 N/A
Depreciation on intang / def. intang 8 9 N/A
Depreciation on tangibles / tangibles 16,03 18,7 N/A

Equity research

Read earlier research

Media

CTT Systems - Company presentation with CEO Henrik Höjer
CTT Systems - Fireside chat with CEO Henrik Höjer

Main shareholders - CTT Systems

Main shareholders Share capital % Voting shares % Verified
Tomas Torlöf 14.2 % 14.2 % 26 Jun 2025
SEB Funds 9.8 % 9.8 % 30 Jun 2025
ODIN Fonder 7.1 % 7.1 % 26 Jun 2025
Handelsbanken Fonder 5.0 % 5.0 % 30 Jun 2025
Nya Jorame Holding AB 4.5 % 4.5 % 26 Jun 2025
If Skadeförsäkring AB 4.1 % 4.1 % 26 Jun 2025
Andra AP-fonden 3.7 % 3.7 % 26 Jun 2025
Danske Invest 3.4 % 3.4 % 31 May 2025
Första AP-fonden 3.2 % 3.2 % 26 Jun 2025
Länsförsäkringar Fonder 2.6 % 2.6 % 30 Jun 2025
Source: Holdings by Modular Finance AB