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 2024 2025e 2026e
Sales 2183 2230 2262
Sales growth (%) 19,7 2,1 1,4
EBITDA 374 409 437
EBITDA margin (%) 17,1 18,3 19,3
EBIT adj. 297 323 349
EBIT adj. margin (%) 13,6 14,5 15,4
Pretax profit 229 271 320
EPS 3,17 3,82 4,53
EPS growth (%) -5,9 20,5 18,5
EPS adj. 3,47 4,09 4,8
DPS 1,5 1,75 2
EV/EBITDA (x) 10,3 8,8 7,8
EV/EBIT adj. (x) 13 11,1 9,7
P/E (x) 18,3 15,2 12,8
P/E adj. (x) 16,7 14,2 12,1
EV/sales (x) 1,76 1,61 1,5
FCF yield (%) 4,2 3,7 9,6
Le. adj. FCF yld. (%) 3,4 2,8 8,9
Dividend yield (%) 2,6 3 3,4
Net IB debt/EBITDA (x) 2,1 1,3 0,7
Le. adj. ND/EBITDA (x) 1,9 1,1 0,6
SEKm 2024 2025e 2026e
Sales 2183 2230 2262
COGS -1188 -1169 -1170
Gross profit 996 1061 1092
Other operating items -621 -652 -655
EBITDA 374 409 437
Depreciation and amortisation -62 -72 -73
of which leasing depreciation -24 -24 -24
EBITA 312 338 364
EO Items 0 0 0
Impairment and PPA amortisation -16 -14 -14
EBIT 296 323 349
Net financial items -67 -52 -29
Pretax profit 229 271 320
Tax -61 -68 -80
Net profit 168 203 240
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 168 203 240
EPS 3,17 3,82 4,53
EPS adj. 3,47 4,09 4,8
Total extraordinary items after tax 0 0 0
Leasing payments -24 -24 -24
Tax rate (%) 26,6 25,2 25
Gross margin (%) 45,6 47,6 48,3
EBITDA margin (%) 17,1 18,3 19,3
EBITA margin (%) 14,3 15,1 16,1
EBIT margin (%) 13,6 14,5 15,4
Pre-tax margin (%) 10,5 12,1 14,2
Net margin (%) 7,7 9,1 10,6
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 19,7 2,1 1,4
EBITDA growth (%) 36,7 9,3 6,7
EBITA growth (%) 40,7 8,2 7,7
EBIT growth (%) 40,7 9,1 8,1
Net profit growth (%) 41,2 20,7 18,5
EPS growth (%) -5,9 20,5 18,5
Profitability N/A N/A N/A
ROE (%) 13,4 13,1 14,6
ROE adj. (%) 14,7 14 15,5
ROCE (%) 12,2 13,6 15,9
ROCE adj. (%) 12,9 14,2 16,6
ROIC (%) 10,4 11,5 13,2
ROIC adj. (%) 10,4 11,5 13,2
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 375 409 437
EBITDA adj. margin (%) 17,2 18,3 19,3
EBITDA lease adj. 351 385 413
EBITDA lease adj. margin (%) 16,1 17,3 18,2
EBITA adj. 312 338 364
EBITA adj. margin (%) 14,3 15,1 16,1
EBIT adj. 297 323 349
EBIT adj. margin (%) 13,6 14,5 15,4
Pretax profit Adj. 245 285 335
Net profit Adj. 184 217 255
Net profit to shareholders adj. 184 217 255
Net adj. margin (%) 8,4 9,7 11,3
SEKm 2024 2025e 2026e
EBITDA 374 409 437
Goodwill 886 833 833
Net financial items -67 -52 -29
Other intangible assets 559 522 516
Paid tax -61 -68 -80
Tangible fixed assets 515 467 445
Non-cash items 50 -34 0
Right-of-use asset 0 0 0
Cash flow before change in WC 296 255 328
Total other fixed assets 0 0 0
Change in working capital -107 79 27
Fixed assets 1959 1822 1795
Operating cash flow 189 334 355
Inventories 559 535 509
Capex tangible fixed assets -24 -24 -27
Receivables 295 290 294
Capex intangible fixed assets -7 -7 -9
Other current assets 73 37 38
Acquisitions and Disposals -30 -188 -23
Cash and liquid assets 236 113 143
Free cash flow 128 115 296
Total assets 3121 2798 2778
Dividend paid -53 -79 -93
Shareholders equity 1530 1572 1720
Share issues and buybacks 394 3 0
Minority 0 0 0
Leasing liability amortisation -23 -29 -24
Total equity 1530 1572 1720
Other non-cash items -118 249 23
Long-term debt 651 490 340
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 90 89 89
Total other long-term liabilities 199 189 189
Short-term debt 265 56 33
Accounts payable 183 190 192
Other current liabilities 205 213 216
Total liabilities and equity 3121 2798 2778
Net IB debt 769 521 319
Net IB debt excl. pension debt 769 521 319
Net IB debt excl. leasing 680 432 230
Capital employed 2534 2207 2181
Capital invested 2299 2093 2039
Working capital 539 460 433
Market cap. diluted (m) 3073 3077 3077
Net IB debt adj. 769 521 319
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 3842 3598 3396
Total assets turnover (%) 72,3 75,4 81,1
Working capital/sales (%) 22,2 22,4 19,7
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 50,3 33,1 18,5
Net debt / market cap (%) 25 16,9 10,4
Equity ratio (%) 49 56,2 61,9
Net IB debt adj. / equity (%) 50,3 33,1 18,5
Current ratio 1,78 2,13 2,23
EBITDA/net interest 5,6 7,8 15,1
Net IB debt/EBITDA (x) 2,1 1,3 0,7
Net IB debt/EBITDA lease adj. (x) 1,9 1,1 0,6
Interest coverage 4,6 6,5 12,6
SEKm 2024 2025e 2026e
Shares outstanding adj. 53 53 53
Diluted shares adj. 53 53 53
EPS 3,17 3,82 4,53
Dividend per share 1,5 1,75 2
EPS adj. 3,47 4,09 4,8
BVPS 28,87 29,64 32,42
BVPS adj. 1,61 4,09 6,97
Net IB debt/share 14,52 9,82 6,01
Share price 58 58 58
Market cap. (m) 3073 3077 3077
Valuation N/A N/A N/A
P/E (x) 18,3 15,2 12,8
EV/sales (x) 1,8 1,6 1,5
EV/EBITDA (x) 10,3 8,8 7,8
EV/EBITA (x) 12,3 10,7 9,3
EV/EBIT (x) 13 11,1 9,7
Dividend yield (%) 2,6 3 3,4
FCF yield (%) 4,2 3,7 9,6
Le. adj. FCF yld. (%) 3,4 2,8 8,9
P/BVPS (x) 2,01 1,96 1,79
P/BVPS adj. (x) 36,11 14,17 8,32
P/E adj. (x) 16,7 14,2 12,1
EV/EBITDA adj. (x) 10,3 8,8 7,8
EV/EBITA adj. (x) 12,3 10,7 9,3
EV/EBIT adj. (x) 13 11,1 9,7
EV/CE (x) 1,5 1,6 1,6
Investment ratios N/A N/A N/A
Capex/sales (%) 1,4 1,4 1,6
Capex/depreciation 0,8 0,7 0,7
Capex tangibles / tangible fixed assets 4,6 5,1 6
Capex intangibles / definite intangibles 1,2 1,4 1,7
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 7,5 10,2 11

Equity research

Read earlier research

Media

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

Main shareholders - Svedbergs Group

Main shareholders Share capital % Voting shares % Verified
Stena 42.9 % 42.9 % 29 Oct 2025
Nordea Funds 14.7 % 14.7 % 29 Oct 2025
If Skadeförsäkring AB 11.5 % 11.5 % 29 Oct 2025
Avanza Pension 3.3 % 3.3 % 29 Oct 2025
Nordnet Pensionsförsäkring 1.5 % 1.5 % 29 Oct 2025
Sune Svedberg 0.9 % 0.9 % 29 Oct 2025
Kavaljer Fonder 0.8 % 0.8 % 31 Oct 2025
Nordea Funds (Lux) 0.8 % 0.8 % 29 Oct 2025
Ida Svedberg Sandström 0.8 % 0.8 % 29 Oct 2025
Handelsbanken Fonder 0.6 % 0.6 % 31 Oct 2025
Source: Holdings by Modular Finance AB