• Adjusting the organisation in West and Central
  • Adj. EBITA +2% '25e, -1% '26e-'27e, reported EBIT -5-10%
  • Some way to go to reach growth and margin targets

...

Two different pictures in the company

While both Nordics & Baltics and the UK progressed well with positive organic growth and improved earnings y-o-y in Q2, Proact continued to struggle in segments West (the Netherlands) and Central (mainly Germany). It announced non-recurring costs of SEK 25m in Q2 to address the suboptimal organisation in these markets, to meet lower demand, and we estimate that this corresponds to around 20 employees (2% of the organisation). In terms of M&A, Proact sounded positive on areas where it has good momentum, i.e. Nordics & Baltics and the UK, while we would not be surprised to see a divestment of either the Dutch or the German business, although the company played it down. Improving the margins by shrinking the business would be possible to some degree, but reducing the business in a large market like Germany would make Proact a less known supplier, in our view.

Adj. EBITA relatively neutral, reported earnings cut

As a result of the in-line sales and slightly better adj. EBITA in Q2, offset by larger restructuring costs than we expected (negative for sales ahead), we cut our sales estimates by a mere ~0.5%, while we increase 2025e adj. EBITA by 2% due to the Q2 beat but reduce 2026e-27e adj. EBITA by 1%. On reported earnings, both affected by non-recurring costs in 2025e and larger amortisations, we cut 2025e EBIT by 11% and 2026e-27e by 5-6%.

Cash generative and active on shareholder returns

Proact's LTM lease adj. FCF is trending at ~SEK 275m (10.5% lease adj. FCF yield), which creates financial headroom for dividends, buybacks and acquisitions. We expect all of these to continue, combined with the ongoing internal improvements to raise organic growth and margin metrics. On our revised estimates, the share is trading at 7.8x 2025e EV/adj. EBITA and a 9.2% 2026e lease adj. FCF y

Läs mer på ABG Sundal Collier

Läsaren av innehållet kan anta att ABG Sundal Collier har erhållit eller kommer att erhålla betalning för utförandet av finansiella företagstjänster från bolaget. Ersättningen är på förhand avtalad och är inte beroende av innehållet.

Ämnen i artikeln

Proact IT Group

Senast

99,80

1 dag %

−0,60%

1 dag

1 mån

1 år

Marknadsöversikt

1 DAG %

Senast

1 mån
Senaste aktieanalyserna på Placera
Kollage Analys Ny
Privatekonomi med Placeras expert
Karolina Placera

Karolina Palutko Macéus skriver om allt som har med privatekonomi att göra och hur du kan få mer pengar i plånboken.

Affärsvärlden
AFV

Är du kund hos Avanza? Just nu kan du få en unik rabatt på Affärsvärlden. Afv har 28 år i rad utsetts till Sveriges bästa affärsmagasin i en undersökning med börs-VD:ar, finanschefer, IR-chefer och aktieproffs.

Annons
Introduce

för börsens små- och medelstora företag.

Annons
Investtech

Här hittar du våra artiklar om teknisk analys i samarbete med Investtech.