Stock RTOBF RATOS AB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ratos AB OTC Markets

Equities

RTOBF

SE0000111940

Investment Management & Fund Operators

Market Closed - OTC Markets
Other stock markets
 08:10:00 2023-11-29 pm EST 		5-day change 1st Jan Change
3.114 USD -.--% Intraday chart for Ratos AB -.--% -.--%
Apr. 29 Nordic Shares Rose Monday; Ratos Series A Climbed Highest DJ
Apr. 29 Transcript : Ratos AB, Q1 2024 Earnings Call, Apr 29, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,550 12,260 19,183 13,704 11,880 12,803 - -
Enterprise Value (EV) 1 10,550 12,260 24,986 24,172 19,998 19,315 16,586 13,849
P/E ratio - - 20.5 x 24.7 x 9.7 x 13.8 x 9.26 x 9.03 x
Yield - 2.47% 2.07% 2.02% 3.46% 3.64% 5.48% 5.54%
Capitalization / Revenue - - 0.85 x 0.46 x 0.35 x 0.38 x 0.35 x 0.35 x
EV / Revenue - - 1.11 x 0.81 x 0.59 x 0.57 x 0.45 x 0.38 x
EV / EBITDA - - 9.07 x 8.17 x 3.77 x 4.97 x 3.81 x 2.99 x
EV / FCF - - - -7,964,535 x - - - -
FCF Yield - - - -0% - - - -
Price to Book - - 1.57 x 1.09 x 0.96 x 1.02 x 0.91 x 0.92 x
Nbr of stocks (in thousands) 319,015 319,015 324,521 325,899 326,516 327,086 - -
Reference price 2 33.42 38.48 57.95 41.49 36.08 38.60 38.60 38.60
Announcement Date - - 2/14/22 2/13/23 1/22/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - 22,551 29,875 33,748 33,725 36,566 36,727
EBITDA 1 - - 2,754 2,958 5,308 3,888 4,358 4,631
EBIT 1 - - 1,772 1,618 3,010 2,276 2,655 2,999
Operating Margin - - 7.86% 5.42% 8.92% 6.75% 7.26% 8.17%
Earnings before Tax (EBT) 1 - - 1,306 1,178 2,273 1,673 2,250 2,499
Net income 1 - - 2,637 548 1,218 917.9 1,366 1,399
Net margin - - 11.69% 1.83% 3.61% 2.72% 3.74% 3.81%
EPS 2 - - 2.830 1.680 3.720 2.806 4.167 4.277
Free Cash Flow - - - -3,035 - - - -
FCF margin - - - -10.16% - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.9500 1.200 0.8400 1.250 1.403 2.114 2.138
Announcement Date - - 2/14/22 2/13/23 1/22/24 - - -
1SEK in Million2SEK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 5,754 6,220 8,420 7,039 8,195 7,817 10,001 7,971 7,960 7,825 9,900 7,916 8,075
EBITDA 1 474 334 1,239 739 646 661 1,421 896 2,331 717 1,395 927.4 847.8
EBIT 1 215 5 925 406 282 285 1,038 481 1,206 329 997.3 519.4 429.8
Operating Margin 3.74% 0.08% 10.99% 5.77% 3.44% 3.65% 10.38% 6.03% 15.15% 4.2% 10.07% 6.56% 5.32%
Earnings before Tax (EBT) 1 289 -98 825 343 109 90 831 309 1,042 176 847.3 369.4 279.8
Net income 1 308 -215 598 200 -34 -28 586 184 475 21 593.3 193 110.5
Net margin 5.35% -3.46% 7.1% 2.84% -0.41% -0.36% 5.86% 2.31% 5.97% 0.27% 5.99% 2.44% 1.37%
EPS 2 0.9400 -0.6600 1.830 0.6100 -0.1100 -0.0900 1.790 0.5700 1.450 0.0600 1.814 0.5901 0.3380
Dividend per Share 2 - - - - - - - - - - 1.403 - -
Announcement Date 2/14/22 5/2/22 7/18/22 10/24/22 2/13/23 4/27/23 7/19/23 10/23/23 1/22/24 4/29/24 - - -
1SEK in Million2SEK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt 1 5,803 10,468 8,118 6,511 3,782 1,046
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.107 x 3.539 x 1.529 x 1.675 x 0.868 x 0.2258 x
Free Cash Flow - -3,035 - - - -
ROE (net income / shareholders' equity) 24% 4.6% 10% 7.43% 10.1% 10.5%
ROA (Net income/ Total Assets) - - 3.32% 2.96% 3.61% -
Assets 1 - - 36,653 31,042 37,885 -
Book Value Per Share 2 37.00 38.00 37.70 38.00 42.40 42.00
Cash Flow per Share - - - - - -
Capex 1 - 405 231 460 510 -
Capex / Sales - 1.36% 0.68% 1.36% 1.4% -
Announcement Date 2/14/22 2/13/23 1/22/24 - - -
1SEK in Million2SEK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Ratos AB

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
38.3 SEK
Average target price
42.5 SEK
Spread / Average Target
+10.97%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Private Equity

1st Jan change Capi.
PARTNERS GROUP HOLDING AG Stock Partners Group Holding AG
-1.94% 34.21B
EQT AB Stock EQT AB
+6.07% 32.5B
ONEX CORPORATION Stock Onex Corporation
+5.55% 5.55B
CORPORACIÓN FINANCIERA ALBA, S.A. Stock Corporación Financiera Alba, S.A.
-1.04% 3.08B
GOLUB CAPITAL BDC, INC. Stock Golub Capital BDC, Inc.
+15.03% 3.02B
PETERSHILL PARTNERS PLC Stock Petershill Partners PLC
+22.94% 2.92B
BRIDGEPOINT GROUP PLC Stock Bridgepoint Group plc
-17.48% 2.32B
INVESTCORP CAPITAL PLC Stock Investcorp Capital plc
+5.03% 1.24B
KUNWU JIUDING INVESTMENT HOLDINGS CO., LTD. Stock Kunwu Jiuding Investment Holdings Co., Ltd.
+10.12% 912M
Private Equity
  1. Stock Market
  2. Equities
  3. RATO B Stock
  4. RTOBF Stock
  5. Financials Ratos AB