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 2272,26 2369,25
Sales growth (%) 3,2 0,9 4,3
EBITDA 416 423 465
EBITDA margin (%) 18,4 18,6 19,6
EBIT adj. 329 337 378
EBIT adj. margin (%) 14,6 14,8 15,9
Pretax profit 283 305 358
EPS 4,07 4,31 5,04
EPS growth (%) 28,2 6,1 17
EPS adj. 4,34 4,57 5,3
DPS N/A N/A N/A
Dividend per share 1,75 2 2,25
EV/EBITDA (x) 9,2 8,6 7,5
EV/EBIT adj. (x) 11,7 10,9 9,2
P/E (x) 14,04 13,24 11,32
P/E adj. (x) 13,2 12,5 10,8
EV/sales (x) 1,7 1,61 1,46
FCF yield (%) 5,9 11,6 10,3
Le. adj. FCF yld. (%) 4,9 10,8 9,5
Dividend yield (%) 3,1 3,5 3,9
Net IB debt/EBITDA (x) 1,9 1,5 0,9
Le. adj. ND/EBITDA (x) 0,9 0,4 -0,1
SEKm 2025 2026e 2027e
Sales 2252,6 2272,26 2369,25
COGS -1191 -1167 -1221
Gross profit 1062 1106 1149
Other operating items -647 -683 -684
EBITDA 416 423 465
Depreciation and amortisation -72 -73 -74
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -24 -24 -24
EBITA 343,6 350,2 391,44
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 329,3 336,6 377,84
Net financial items -47 -31 -20
Pretax profit 283 305 358
Tax -67 -76 -89
Net profit 216 229 268
Minority interest 0 0 0
Net profit discontinued 0 0 0
Net profit to shareholders 216 229 268
EPS 4,07 4,31 5,04
EPS adj. 4,34 4,57 5,3
Total extraordinary items after tax 0 0 0
Leasing payments -24 -24 -24
Tax rate (%) 23,6 25 25
Gross margin (%) 47,1 48,7 48,5
EBITDA margin (%) 18,4 18,6 19,6
EBITA margin (%) 15,3 15,4 16,5
EBIT margin (%) 14,6 14,8 15,9
Pre-tax margin (%) 12,5 13,4 15,1
Net margin (%) 9,6 10,1 11,3
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 3,2 0,9 4,3
EBITDA growth (%) 11 1,8 9,9
EBITA growth (%) 10,2 1,9 11,8
EBIT growth (%) 11,2 2,2 12,3
Net profit growth (%) 28,5 6,2 17
EPS growth (%) 28,2 6,1 17
Profitability N/A N/A N/A
ROE (%) 13,8 13,6 14,6
ROE adj. (%) 14,7 14,4 15,3
ROCE (%) 12,9 13 14,5
ROCE adj. (%) 13,5 13,5 15
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. 416 423 465
EBITDA adj. margin (%) 18,4 18,6 19,6
EBITDA lease adj. 392 399 441
EBITDA lease adj. margin (%) 17,4 17,6 18,6
EBITA adj. 344 350 391
EBITA adj. margin (%) 15,3 15,4 16,5
EBIT adj. 329 337 378
EBIT adj. margin (%) 14,6 14,8 15,9
Pretax profit Adj. 297 319 371
Net profit Adj. 230 243 282
Net profit to shareholders adj. 230 243 282
Net adj. margin (%) 10,2 10,7 11,9
SEKm 2025 2026e 2027e
EBITDA 416 423 465
Goodwill 819 829 829
Net financial items -47 -31 -20
Other intangible assets 511 511 507
Paid tax -67 -76 -89
Tangible fixed assets 856 850 829
Non-cash items -23 63 0
Right-of-use asset 0 0 0
Cash flow before change in WC 279 379 355
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 0 0 0
Change in working capital 124 32 -5
Fixed assets 2187 2190 2164
Operating cash flow 403 411 350
Inventories 541 511 521
Capex tangible fixed assets -27 -31 -28
Receivables 298 295 308
Capex intangible fixed assets -9 -9 -9
Other current assets 42 47 49
Acquisitions and Disposals -188 -18 0
Cash and liquid assets 162 246 228
Free cash flow 178 353 313
Total assets 3230 3290 3271
Dividend paid -80 -93 -106
Shareholders equity 1605 1760 1922
Share issues and buybacks 3 3 0
Minority 0 0 0
Leasing liability amortisation -29 -24 -24
Total equity 1605 1760 1922
Other non-cash items N/A N/A N/A
Other changes in net debt -101 -55 0
Long-term debt 445 307 107
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 471 475 475
Total other long-term liabilities 192 196 196
Short-term debt 51 80 80
Accounts payable 220 222 231
Other current liabilities 246 249 259
Total liabilities and equity 3230 3290 3271
Net IB debt 805 617 435
Net IB debt excl. pension debt 805 617 435
Net IB debt excl. leasing 334 142 -41
Capital employed 2572 2622 2584
Capital invested 2410 2377 2356
Working capital 415 383 388
Market cap. diluted (m) 3032 3035 3035
Net IB debt adj. 805 617 435
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 3837 3652 3470
Total assets turnover (%) 70,9 69,7 72,2
Working capital/sales (%) 21,2 17,6 16,3
Financial risk and debt service N/A N/A N/A
Year N/A N/A N/A
Net debt/equity (%) 50,2 35,1 22,6
Net debt / market cap (%) 26,5 20,3 14,3
Equity ratio (%) 49,7 53,5 58,8
Net IB debt adj. / equity (%) 50,2 35,1 22,6
Current ratio 2,02 2 1,94
EBITDA/net interest 8,9 13,6 22,9
Net IB debt/EBITDA (x) 1,9 1,5 0,9
Net IB debt/EBITDA lease adj. (x) 0,9 0,4 -0,1
Interest coverage 7,4 11,3 19,3
SEKm 2025 2026e 2027e
Shares outstanding adj. 53 53 53
Diluted shares adj. 53 53 53
EPS 4,07 4,31 5,04
Dividend per share 1,75 2 2,25
EPS adj. 4,34 4,57 5,3
BVPS 30,22 33,11 36,15
BVPS adj. 5,17 7,9 11,03
Net IB debt/share 15,16 11,6 8,17
Share price 57,1 57,1 57,1
Market cap. (m) 3032 3035 3035
Valuation N/A N/A N/A
P/E (x) 14,04 13,24 11,32
EV/sales (x) 1,7 1,61 1,46
EV/EBITDA (x) 9,2 8,6 7,5
EV/EBITA (x) 11,2 10,4 8,9
EV/EBIT (x) 11,7 10,9 9,2
Dividend yield (%) 3,1 3,5 3,9
FCF yield (%) 5,9 11,6 10,3
Le. adj. FCF yld. (%) 4,9 10,8 9,5
P/BVPS (x) 1,89 1,72 1,58
P/BVPS adj. (x) 11,05 7,22 5,18
P/E adj. (x) 13,2 12,5 10,8
EV/EBITDA adj. (x) 9,2 8,6 7,5
EV/EBITA adj. (x) 11,2 10,4 8,9
EV/EBIT adj. (x) 11,7 10,9 9,2
EV/CE (x) 1,5 1,4 1,3
Investment ratios N/A N/A N/A
Year N/A N/A N/A
Capex/sales (%) -1,6 -1,8 -1,6
Capex/depreciation 0,8 0,8 0,8
Capex tangibles / tangible fixed assets 3,1 3,6 3,4
Capex intangibles / definite intangibles 1,8 1,8 1,8
Depreciation on intang / def. intang 0 0 0
Depreciation on tangibles / tangibles 5,61 5,73 5,97

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 % 27 Mar 2026
Nordea Funds 14.7 % 14.7 % 27 Mar 2026
If Skadeförsäkring AB 11.5 % 11.5 % 27 Mar 2026
Avanza Pension 2.3 % 2.3 % 27 Mar 2026
Handelsbanken Fonder 1.3 % 1.3 % 31 Mar 2026
Nordnet Pensionsförsäkring 1.3 % 1.3 % 27 Mar 2026
Sune Svedberg 0.9 % 0.9 % 27 Mar 2026
Nordea Funds (Lux) 0.7 % 0.7 % 31 Mar 2026
Fondita Fund Management 0.5 % 0.5 % 27 Mar 2026
SEB Funds 0.5 % 0.5 % 31 Mar 2026
Source: Holdings by Modular Finance AB