-2.07%
5.37%
0.95%
4.09%
1.91%
-29.94%
-2.46%

Company Description

Ratos AB (publ) is a private equity firm specializing in buyouts, turnarounds, add on acquisitions, and middle market transactions.The firm does not invest in early stages and in companies that operate in the arms industry, pornography, or are detrimental to the environment.It seeks to invest in unlisted medium sized companies.


The firm invests in industry, construction and services, consumer, and technology sectors.The firm typically invests in the Nordic region, with focus on Sweden, Finland, Denmark, and Norway.It seeks to invest in companies with equity investments between SEK250 million ($29.66 million) and SEK5000 million ($762.77 million), sales value between SEK300 million ($45.77 million) and SEK5000 million (762.77 million) and EBITDA greater than SEK50 million ($5.15 million).


The firm prefers minority and majority stakes.The firm prefers to be the principal owner with a minimum holding of at least 20 percent and also seeks a board seat.It prefers to hold its investment between five to ten years.


It invests through its own balance sheet and bank loans.Ratos AB (publ) was founded in 1934 and is based in Stockholm, Sweden.

Market Data

Last Price 34.12
Change Percentage -2.07%
Open 34.2
Previous Close 34.84
Market Cap ( Millions) 11349
Volume 373485
Year High 41.08
Year Low 29.6
M A 50 32.3
M A 200 34.56

Financial Ratios

FCF Yield 23.17%
Dividend Yield 3.66%
ROE 7.80%
Debt / Equity 79.12%
Net Debt / EBIDTA 194.39%
Price To Book 0.91
Price Earnings Ratio 11.57
Price To FCF 4.32
Price To sales 0.35
EV / EBITDA 4.87

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> Construction & Services

Expected Growth : 1.5 %

What the company do ?

Construction & Services from Ratos AB (publ) provides building and construction services, including project development, construction management, and property management.

Why we expect these perspectives ?

Ratos AB's Construction & Services segment growth of 1.5% is driven by increasing infrastructure investments, urbanization, and government initiatives. Additionally, the segment benefits from a strong order backlog, efficient project execution, and strategic acquisitions. Furthermore, the company's focus on sustainability and digitalization also contributes to its growth.

Segment n°2 -> Industry

Expected Growth : 1.8 %

What the company do ?

Ratos AB (publ) operates in the Private Equity industry, focusing on investing in and developing Nordic companies.

Why we expect these perspectives ?

Ratos AB's 1.8% growth in the industry segment is driven by increasing demand for private equity and venture capital investments, expansion into new markets, and strategic acquisitions. Additionally, the company's focus on sustainability and ESG considerations has attracted environmentally conscious investors, contributing to its growth.

Segment n°3 -> Consumer

Expected Growth : 2.2 %

What the company do ?

Ratos AB (publ) Consumer segment includes private consumers and households in Sweden, offering a range of products and services.

Why we expect these perspectives ?

Ratos AB's Consumer segment growth of 2.2% is driven by increasing demand for sustainable and eco-friendly products, expansion into new markets, and strategic acquisitions. Additionally, the segment benefits from a strong brand portfolio, efficient supply chain management, and a focus on digitalization and e-commerce.

Ratos Ab (Publ) Products

Product Range What is it ?
Machinery and Equipment Ratos AB provides machinery and equipment for various industries such as manufacturing, construction, and agriculture.
Process Industries Ratos offers solutions for process industries, including chemicals, pharmaceuticals, and food processing.
Building and Installation Ratos provides building and installation services for industrial and commercial projects.
Industrial Service Ratos offers industrial service solutions, including maintenance, repair, and overhaul services.
Building Materials Ratos supplies building materials, including roofing, insulation, and drywall.

Ratos AB (publ)'s Porter Forces

Ratos AB (publ) operates in a industry where substitutes are available, but they are not a significant threat to the company's business.

Ratos AB (publ) has a diverse customer base, which reduces the bargaining power of individual customers.

Ratos AB (publ) has a moderate dependence on its suppliers, but it has implemented strategies to mitigate the bargaining power of suppliers.

Ratos AB (publ) operates in an industry with high barriers to entry, which reduces the threat of new entrants.

Ratos AB (publ) operates in a highly competitive industry, which increases the intensity of rivalry among competitors.

Capital Structure

Value
Debt Weight 45.90%
Debt Cost 6.90%
Equity Weight 54.10%
Equity Cost 10.16%
WACC 8.66%
Leverage 84.84%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
R4.MC Renta 4 Banco, S.A., together with its subsidiaries, provides wealth management, brokerage, and corporate advisory services in Spain and internationally. It is involved in the management of collective investment institution …
BPT.L Bridgepoint Group plc operates as a private equity and credit fund manager in Europe, the United States, and China. The company invests in the middle market private assets. It specialises …
AJB.L AJ Bell plc, through its subsidiaries, operates investment platforms in the United Kingdom. The company offers AJ Bell Investcentre, which provides a suite of products, services, investment solutions, and online …
EVLI.HE Evli Plc, an investment services company, focuses on asset management and advisory services in Finland. Its products and services include private banking, institutional asset management, mutual funds, alternative investment funds, …
LIO.L Liontrust Asset Management Plc is a publicly owned investment manager. The firm also launches equity, fixed income, , multi-asset and managed funds for its clients. It invests into the public …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
34.12$
Current Price
34.12$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

Renta 4 Banco Logo
Renta 4 Banco
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

AJ Bell Logo
AJ Bell
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Ratos Logo
Ratos
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Evli Logo
Evli
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Liontrust Asset Management Logo
Liontrust Asset Management
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Bridgepoint Logo
Bridgepoint
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->