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 2224 2230 2317
Sales growth (%) 1,8 0,3 3,9
EBITDA 407 430 455
EBITDA margin (%) 18,3 19,3 19,6
EBIT adj. 321 342 367
EBIT adj. margin (%) 14,5 15,3 15,8
Pretax profit 269 313 347
EPS 3,8 4,43 4,91
EPS growth (%) 19,7 16,6 10,9
EPS adj. 4,07 4,7 5,18
DPS 1,75 2 2,25
EV/EBITDA (x) 10,5 9,5 8,6
EV/EBIT adj. (x) 13,3 11,9 10,6
P/E (x) 18,6 15,9 14,4
P/E adj. (x) 17,4 15 13,6
EV/sales (x) 1,92 1,82 1,68
FCF yield (%) 2,4 8,5 7,9
Le. adj. FCF yld. (%) 1,7 7,9 7,2
Dividend yield (%) 2,5 2,8 3,2
Net IB debt/EBITDA (x) 1,3 0,7 0,3
Le. adj. ND/EBITDA (x) 1,1 0,6 0,2
SEKm 2025 2026e 2027e
Sales 2224 2230 2317
COGS -1166 -1154 -1201
Gross profit 1058 1076 1116
Other operating items -650 -646 -661
EBITDA 407 430 455
Depreciation and amortisation -72 -73 -74
of which leasing depreciation -24 -24 -24
EBITA 336 356 381
EO Items 0 0 0
Impairment and PPA amortisation -14 -14 -14
EBIT 321 342 367
Net financial items -52 -29 -19
Pretax profit 269 313 347
Tax -68 -78 -87
Net profit 201 235 260
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 201 235 260
EPS 3,8 4,43 4,91
EPS adj. 4,07 4,7 5,18
Total extraordinary items after tax 0 0 0
Leasing payments -24 -24 -24
Tax rate (%) 25,2 25 25
Gross margin (%) 47,6 48,3 48,1
EBITDA margin (%) 18,3 19,3 19,6
EBITA margin (%) 15,1 16 16,4
EBIT margin (%) 14,5 15,3 15,8
Pre-tax margin (%) 12,1 14 15
Net margin (%) 9,1 10,5 11,2
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 1,8 0,3 3,9
EBITDA growth (%) 8,9 5,4 5,9
EBITA growth (%) 7,7 6,2 6,9
EBIT growth (%) 8,5 6,5 7,2
Net profit growth (%) 19,9 16,6 10,9
EPS growth (%) 19,7 16,6 10,9
Profitability N/A N/A N/A
ROE (%) 13 14,3 14,5
ROE adj. (%) 13,9 15,2 15,3
ROCE (%) 13,6 15,7 17
ROCE adj. (%) 14,2 16,4 17,7
ROIC (%) 11,4 13 14,1
ROIC adj. (%) 11,4 13 14,1
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 407 430 455
EBITDA adj. margin (%) 18,3 19,3 19,6
EBITDA lease adj. 383 406 431
EBITDA lease adj. margin (%) 17,2 18,2 18,6
EBITA adj. 336 356 381
EBITA adj. margin (%) 15,1 16 16,4
EBIT adj. 321 342 367
EBIT adj. margin (%) 14,5 15,3 15,8
Pretax profit Adj. 284 328 362
Net profit Adj. 216 249 275
Net profit to shareholders adj. 216 249 275
Net adj. margin (%) 9,7 11,2 11,9
SEKm 2025 2026e 2027e
EBITDA 407 430 455
Goodwill 833 833 833
Net financial items -52 -29 -19
Other intangible assets 522 516 511
Paid tax -68 -78 -87
Tangible fixed assets 467 445 422
Non-cash items -34 0 0
Right-of-use asset 0 0 0
Cash flow before change in WC 254 322 349
Total other fixed assets 0 0 0
Change in working capital 81 32 -17
Fixed assets 1822 1794 1767
Operating cash flow 334 354 332
Inventories 534 502 521
Capex tangible fixed assets -24 -27 -27
Receivables 289 290 301
Capex intangible fixed assets -7 -9 -9
Other current assets 37 37 39
Acquisitions and Disposals -212 0 0
Cash and liquid assets 89 142 107
Free cash flow 91 319 295
Total assets 2772 2765 2734
Dividend paid -79 -93 -106
Shareholders equity 1571 1713 1867
Share issues and buybacks 3 0 0
Minority 0 0 0
Leasing liability amortisation -29 -24 -24
Total equity 1571 1713 1867
Other non-cash items 273 0 0
Long-term debt 466 316 116
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 89 89 89
Total other long-term liabilities 189 189 189
Short-term debt 56 56 56
Accounts payable 189 190 197
Other current liabilities 212 213 221
Total liabilities and equity 2772 2765 2734
Net IB debt 521 319 154
Net IB debt excl. pension debt 521 319 154
Net IB debt excl. leasing 432 230 65
Capital employed 2181 2173 2128
Capital invested 2092 2032 2021
Working capital 458 426 443
Market cap. diluted (m) 3745 3745 3745
Net IB debt adj. 521 319 154
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 4266 4064 3899
Total assets turnover (%) 75,5 80,6 84,3
Working capital/sales (%) 22,4 19,8 18,8
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 33,2 18,6 8,2
Net debt / market cap (%) 13,9 8,5 4,1
Equity ratio (%) 56,7 62 68,3
Net IB debt adj. / equity (%) 33,2 18,6 8,2
Current ratio 2,08 2,12 2,04
EBITDA/net interest 7,8 14,8 23,5
Net IB debt/EBITDA (x) 1,3 0,7 0,3
Net IB debt/EBITDA lease adj. (x) 1,1 0,6 0,2
Interest coverage 6,4 12,3 19,6
SEKm 2025 2026e 2027e
Shares outstanding adj. 53 53 53
Diluted shares adj. 53 53 53
EPS 3,8 4,43 4,91
Dividend per share 1,75 2 2,25
EPS adj. 4,07 4,7 5,18
BVPS 29,61 32,29 35,2
BVPS adj. 4,07 6,85 9,86
Net IB debt/share 9,82 6,01 2,9
Share price 70,6 70,6 70,6
Market cap. (m) 3745 3745 3745
Valuation N/A N/A N/A
P/E (x) 18,6 15,9 14,4
EV/sales (x) 1,9 1,8 1,7
EV/EBITDA (x) 10,5 9,5 8,6
EV/EBITA (x) 12,7 11,4 10,2
EV/EBIT (x) 13,3 11,9 10,6
Dividend yield (%) 2,5 2,8 3,2
FCF yield (%) 2,4 8,5 7,9
Le. adj. FCF yld. (%) 1,7 7,9 7,2
P/BVPS (x) 2,38 2,19 2,01
P/BVPS adj. (x) 17,35 10,31 7,16
P/E adj. (x) 17,4 15 13,6
EV/EBITDA adj. (x) 10,5 9,5 8,6
EV/EBITA adj. (x) 12,7 11,4 10,2
EV/EBIT adj. (x) 13,3 11,9 10,6
EV/CE (x) 2 1,9 1,8
Investment ratios N/A N/A N/A
Capex/sales (%) 1,4 1,6 1,6
Capex/depreciation 0,6 0,7 0,7
Capex tangibles / tangible fixed assets 5,1 6 6,5
Capex intangibles / definite intangibles 1,4 1,7 1,8
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 10,2 11 11,8

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 % 23 Dec 2025
Nordea Funds 14.7 % 14.7 % 23 Dec 2025
If Skadeförsäkring AB 11.5 % 11.5 % 23 Dec 2025
Avanza Pension 2.7 % 2.7 % 23 Dec 2025
Nordnet Pensionsförsäkring 1.5 % 1.5 % 23 Dec 2025
Handelsbanken Fonder 0.9 % 0.9 % 31 Dec 2025
Sune Svedberg 0.9 % 0.9 % 23 Dec 2025
Nordea Funds (Lux) 0.8 % 0.8 % 31 Dec 2025
Kavaljer Fonder 0.7 % 0.7 % 31 Dec 2025
SEB Funds 0.5 % 0.5 % 31 Dec 2025
Source: Holdings by Modular Finance AB