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

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Svedbergs Group

Svedbergs Group

Svedbergs Group is a premium bathroom manufacturer with a Nordic market share of 7%. The company supplies bathroom furnishings through its subsidiaries Svedbergs, Macro Design, Cassoe, Thebalux and Roper Rhodes. The group’s strategy is to gain market share through both organic and acquisition-driven growth. Svedbergs aims to achieve annual revenue growth of 10% (including M&A) and an EBITA margin of at least 15%.

Sustainability information

M&A activities can be a risk to the company. With the ambitious EBITA margin target of 15%, we expect the criterion for acquisitions to be rather strict. With the M&A focus in place, this can lead to 1) high acquisition multiples 2) a price focus leading to a lower quality acquisition or 3) resources spent on M&A processes that ends up leading nowhere. Further, the company is exposed to FX and raw material prices, which have short-term effects on margins.

SEKm 2025 2026e 2027e
Sales 2252,6 2278,23 2376,03
Sales growth (%) 3,2 1,1 4,3
EBITDA 416 422 460
EBITDA margin (%) 18,4 18,5 19,3
EBIT adj. 329 334 371
EBIT adj. margin (%) 14,6 14,6 15,6
Pretax profit 283 307 354
EPS 4,07 4,34 5
EPS growth (%) 28,2 6,7 15,2
EPS adj. 4,34 4,6 5,26
DPS N/A N/A N/A
Dividend per share 1,75 2 2,25
EV/EBITDA (x) 10,7 10,1 8,9
EV/EBIT adj. (x) 13,5 12,8 11
P/E (x) 16,9 15,84 13,74
P/E adj. (x) 15,8 14,9 13,1
EV/sales (x) 1,98 1,87 1,71
FCF yield (%) 4,9 8,2 8,5
Le. adj. FCF yld. (%) 4,1 7,5 7,9
Dividend yield (%) 2,5 2,9 3,3
Net IB debt/EBITDA (x) 1,9 1,4 0,9
Le. adj. ND/EBITDA (x) 0,9 0,3 -0,1
SEKm 2025 2026e 2027e
Sales 2252,6 2278,23 2376,03
COGS -1191 -1194 -1242
Gross profit 1062 1084 1134
Other operating items -647 -662 -674
EBITDA 416 422 460
Depreciation and amortisation -72 -74 -75
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -24 -24 -24
EBITA 343,6 347,52 384,83
EO Items N/A N/A N/A
Operating EO items 0 0 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -14 -14 -14
EBIT 329,3 333,52 370,83
Net financial items -47 -26 -17
Pretax profit 283 307 354
Tax -67 -77 -88
Net profit 216 230 265
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 216 230 265
EPS 4,07 4,34 5
EPS adj. 4,34 4,6 5,26
Total extraordinary items after tax 0 0 0
Leasing payments -24 -24 -24
Tax rate (%) 23,6 25 25
Gross margin (%) 47,1 47,6 47,7
EBITDA margin (%) 18,4 18,5 19,3
EBITA margin (%) 15,3 15,3 16,2
EBIT margin (%) 14,6 14,6 15,6
Pre-tax margin (%) 12,5 13,5 14,9
Net margin (%) 9,6 10,1 11,2
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 3,2 1,1 4,3
EBITDA growth (%) 11 1,5 9
EBITA growth (%) 10,2 1,1 10,7
EBIT growth (%) 11,2 1,3 11,2
Net profit growth (%) 28,5 6,7 15,2
EPS growth (%) 28,2 6,7 15,2
Profitability N/A N/A N/A
ROE (%) 13,8 13,8 14,6
ROE adj. (%) 14,7 14,6 15,3
ROCE (%) 12,9 13 14,7
ROCE adj. (%) 13,5 13,6 15,3
ROIC (%) 11,1 11 12,4
ROIC adj. (%) 11,1 11 12,4
Adj. earnings numbers N/A N/A N/A
Year N/A N/A N/A
EBITDA adj. 416 422 460
EBITDA adj. margin (%) 18,4 18,5 19,3
EBITDA lease adj. 392 398 436
EBITDA lease adj. margin (%) 17,4 17,5 18,3
EBITA adj. 344 348 385
EBITA adj. margin (%) 15,3 15,3 16,2
EBIT adj. 329 334 371
EBIT adj. margin (%) 14,6 14,6 15,6
Pretax profit Adj. 297 321 368
Net profit Adj. 230 244 279
Net profit to shareholders adj. 230 244 279
Net adj. margin (%) 10,2 10,7 11,8
SEKm 2025 2026e 2027e
EBITDA 416 422 460
Goodwill 819 819 819
Net financial items -47 -26 -17
Other intangible assets 511 506 502
Paid tax -67 -77 -88
Tangible fixed assets 856 833 810
Non-cash items -23 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 279 318 354
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 0 0 0
Change in working capital 124 35 -5
Fixed assets 2187 2159 2131
Operating cash flow 403 353 349
Inventories 541 513 523
Capex tangible fixed assets -27 -27 -28
Receivables 298 296 309
Capex intangible fixed assets -9 -9 -9
Other current assets 42 42 44
Acquisitions and Disposals -188 -19 0
Cash and liquid assets 162 194 176
Free cash flow 178 299 312
Total assets 3230 3204 3182
Dividend paid -80 -93 -106
Shareholders equity 1605 1742 1902
Share issues and buybacks 3 0 0
Minority 0 0 0
Leasing liability amortisation -29 -24 -24
Total equity 1605 1742 1902
Other non-cash items N/A N/A N/A
Other changes in net debt -101 18 0
Long-term debt 445 295 95
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 471 471 471
Total other long-term liabilities 192 192 192
Short-term debt 51 33 33
Accounts payable 220 222 232
Other current liabilities 246 248 258
Total liabilities and equity 3230 3204 3182
Net IB debt 805 605 423
Net IB debt excl. pension debt 805 605 423
Net IB debt excl. leasing 334 134 -48
Capital employed 2572 2541 2500
Capital invested 2410 2347 2325
Working capital 415 380 386
Market cap. diluted (m) 3648 3648 3648
Net IB debt adj. 805 605 423
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 4453 4253 4071
Total assets turnover (%) 70,9 70,8 74,4
Working capital/sales (%) 21,2 17,5 16,1
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 50,2 34,7 22,3
Net debt / market cap (%) 22,1 16,6 11,6
Equity ratio (%) 49,7 54,4 59,8
Net IB debt adj. / equity (%) 50,2 34,7 22,3
Current ratio 2,02 2,08 2,01
EBITDA/net interest 8,9 16 27,3
Net IB debt/EBITDA (x) 1,9 1,4 0,9
Net IB debt/EBITDA lease adj. (x) 0,9 0,3 -0,1
Interest coverage 7,4 13,2 22,8
SEKm 2025 2026e 2027e
Shares outstanding adj. 53 53 53
Diluted shares adj. 53 53 53
EPS 4,07 4,34 5
Dividend per share 1,75 2 2,25
EPS adj. 4,34 4,6 5,26
BVPS 30,22 32,81 35,81
BVPS adj. 5,17 7,85 10,94
Net IB debt/share 15,16 11,39 7,97
Share price 68,7 68,7 68,7
Market cap. (m) 3648 3648 3648
Valuation N/A N/A N/A
P/E (x) 16,9 15,84 13,74
EV/sales (x) 1,98 1,87 1,71
EV/EBITDA (x) 10,7 10,1 8,9
EV/EBITA (x) 13 12,2 10,6
EV/EBIT (x) 13,5 12,8 11
Dividend yield (%) 2,5 2,9 3,3
FCF yield (%) 4,9 8,2 8,5
Le. adj. FCF yld. (%) 4,1 7,5 7,9
P/BVPS (x) 2,27 2,09 1,92
P/BVPS adj. (x) 13,29 8,75 6,28
P/E adj. (x) 15,8 14,9 13,1
EV/EBITDA adj. (x) 10,7 10,1 8,9
EV/EBITA adj. (x) 13 12,2 10,6
EV/EBIT adj. (x) 13,5 12,8 11
EV/CE (x) 1,7 1,7 1,6
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -1,6 -1,6 -1,6
Capex/depreciation 0,8 0,7 0,7
Capex tangibles / tangible fixed assets 3,1 3,2 3,5
Capex intangibles / definite intangibles 1,8 1,8 1,9
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 5,61 6,01 6,28

Equity research

Read earlier research

Media

Svedbergs Group - Company presentation with CEO Per-Arne Andersson
Svedbergs Group - Fireside chat with CEO Per-Arne Andersson

Main shareholders - Svedbergs Group

Main shareholders Share capital % Voting shares % Verified
Stena 42.9 % 42.9 % 25 Feb 2026
Nordea Funds 14.7 % 14.7 % 25 Feb 2026
If Skadeförsäkring AB 11.5 % 11.5 % 25 Feb 2026
Avanza Pension 2.4 % 2.4 % 25 Feb 2026
Nordnet Pensionsförsäkring 1.3 % 1.3 % 25 Feb 2026
Handelsbanken Fonder 1.3 % 1.3 % 25 Feb 2026
Sune Svedberg 0.9 % 0.9 % 25 Feb 2026
Nordea Funds (Lux) 0.7 % 0.7 % 31 Mar 2026
Fondita Fund Management 0.5 % 0.5 % 25 Feb 2026
SEB Funds 0.5 % 0.5 % 28 Feb 2026
Source: Holdings by Modular Finance AB