Press the button and be introduced to a new random company!

Introduce me >

Social media

facebook   Follow us on Twitter

Coverage

Prevas

Prevas

Send subscription Close

Prevas is a technological consultancy firm specialised in products and production solutions, working within areas such as digitalisation, sustainability, connectivity, and life science. Prevas has diverse end markets: the most significant are life science, engineering, energy and defence. The company’s clients are global, but most of its personnel are located in Sweden. Prevas’ strategy is to provide critical value to its customers and therefore to sustain long client relationships.

Sustainability information

Prevas is largely dependent on investment activities in its sectors (such as energy, engineering and life science), which can experience drawdowns in recessions. The company also needs to attract and retain qualified employees to sustain its operations, and there is a growing shortage of engineers in Sweden. That could lead to higher salaries and difficulties employing and retaining staff, as prospective employees have greater bargaining power.

Financials

SEKm 2025 2026e 2027e
Sales 1626,99 1610,15 1691,42
Sales growth (%) 2,5 -1 5
EBITDA 165 156 213
EBITDA margin (%) 10,2 9,7 12,6
EBIT adj. 108 115 152
EBIT adj. margin (%) 6,7 7,1 9
Pretax profit 93 84 138
EPS 5,49 5 8,29
EPS growth (%) -22,9 -9 65,8
EPS adj. 6,66 6,86 9,21
DPS N/A N/A N/A
Dividend per share 4 3,5 4,75
EV/EBITDA (x) 6,2 6,4 4,3
EV/EBIT adj. (x) 9,5 8,6 6
P/E (x) 10,01 11 6,64
P/E adj. (x) 8,3 8 6
EV/sales (x) 0,63 0,61 0,54
FCF yield (%) 16,8 12,4 21,6
Le. adj. FCF yld. (%) 11,8 7,7 16,2
Dividend yield (%) 7,3 6,4 8,6
Net IB debt/EBITDA (x) 1,6 1,4 0,7
Le. adj. ND/EBITDA (x) 0,9 0,7 0,1
SEKm 2025 2026e 2027e
Sales 1626,99 1610,15 1691,42
COGS 0 0 0
Gross profit 1627 1610 1691
Other operating items -1462 -1454 -1479
EBITDA 165 156 213
Depreciation and amortisation -47 -46 -48
of which leasing depreciation N/A N/A N/A
Depreciation on leased assets -41 -41 -42
EBITA 118,22 109,53 164,43
EO Items N/A N/A N/A
Operating EO items -2 -17 0
Impairment and PPA amortisation N/A N/A N/A
Impairment and amortisation charges -12 -12 -13
EBIT 105,86 97,23 151,63
Net financial items -13 -13 -13
Pretax profit 93 84 138
Tax -20 -19 -30
Net profit 72 65 108
Minority interest 2 0 1
Net profit discontinued 0 0 0
Net profit to shareholders 74 65 109
EPS 5,49 5 8,29
EPS adj. 6,66 6,86 9,21
Total extraordinary items after tax -2 -13 0
Leasing payments -41 -41 -42
Tax rate (%) 21,9 22,8 22
Gross margin (%) 100 100 100
EBITDA margin (%) 10,2 9,7 12,6
EBITA margin (%) 7,3 6,8 9,7
EBIT margin (%) 6,5 6 9
Pre-tax margin (%) 5,7 5,2 8,2
Net margin (%) 4,5 4 6,4
Growth Rates y-o-y N/A N/A N/A
Sales growth (%) 2,5 -1 5
EBITDA growth (%) -5,4 -5,7 36,6
EBITA growth (%) -10,7 -7,3 50,1
EBIT growth (%) -13,7 -8,1 55,9
Net profit growth (%) -21,4 -10,4 66
EPS growth (%) -22,9 -9 65,8
Profitability N/A N/A N/A
Year N/A N/A N/A
ROE (%) 11,5 10,1 15,7
ROE adj. (%) 13,8 14 17,6
ROCE (%) 10,5 10 15,8
ROCE adj. (%) 11,9 13,1 17,1
ROIC (%) 9,4 8,9 13,7
ROIC adj. (%) 9,6 10,3 13,7
Adj. earnings numbers N/A N/A N/A
EBITDA adj. 168 173 213
EBITDA adj. margin (%) 10,3 10,8 12,6
EBITDA lease adj. 126 132 170
EBITDA lease adj. margin (%) 7,8 8,2 10,1
EBITA adj. 121 127 164
EBITA adj. margin (%) 7,4 7,9 9,7
EBIT adj. 108 115 152
EBIT adj. margin (%) 6,7 7,1 9
Pretax profit Adj. 108 114 151
Net profit Adj. 87 91 121
Net profit to shareholders adj. 88 91 122
Net adj. margin (%) 5,3 5,6 7,1
SEKm 2025 2026e 2027e
EBITDA 165 156 213
Goodwill 673 680 680
Net financial items -13 -13 -13
Other intangible assets 41 30 17
Paid tax -41 -29 -30
Tangible fixed assets 13 15 18
Non-cash items 1 2 0
Right-of-use asset 146 127 117
Cash flow before change in WC 113 115 169
Total other fixed assets N/A N/A N/A
Other Fixed Assets All 37 36 36
Change in working capital 31 -20 -7
Fixed assets 909 886 867
Operating cash flow 144 96 162
Inventories 2 2 3
Capex tangible fixed assets -3 -7 -8
Receivables 334 323 339
Capex intangible fixed assets -4 -1 -1
Other current assets 99 144 151
Acquisitions and Disposals -17 0 0
Cash and liquid assets 21 18 37
Free cash flow 119 88 153
Total assets 1366 1374 1398
Dividend paid -63 -53 -45
Shareholders equity 639 660 722
Share issues and buybacks 0 0 0
Minority 60 59 60
Leasing liability amortisation -36 -34 -38
Total equity 699 720 782
Other non-cash items N/A N/A N/A
Other changes in net debt 13 43 5
Long-term debt 88 56 5
Pension debt 0 0 0
Convertible debt 0 0 0
Leasing liability 147 134 129
Total other long-term liabilities 83 80 80
Short-term debt 49 49 49
Accounts payable 69 87 91
Other current liabilities 231 248 261
Total liabilities and equity 1366 1374 1398
Net IB debt 263 222 147
Net IB debt excl. pension debt 263 222 147
Net IB debt excl. leasing 116 87 17
Capital employed 983 959 966
Capital invested 962 941 929
Working capital 136 135 141
EV breakdown N/A N/A N/A
Market cap. diluted (m) 709 709 709
Net IB debt adj. 263 222 147
Market value of minority 60 59 60
Reversal of shares and participations 0 0 0
Reversal of conv. debt assumed equity N/A N/A N/A
EV 1031 990 916
Total assets turnover (%) 116,1 117,5 122
Working capital/sales (%) 8,9 8,4 8,2
Year N/A N/A N/A
Financial risk and debt service N/A N/A N/A
Net debt/equity (%) 37,6 30,8 18,7
Net debt / market cap (%) 37,1 31,3 20,7
Equity ratio (%) 51,2 52,4 56
Net IB debt adj. / equity (%) 37,6 30,8 18,7
Current ratio 1,31 1,27 1,32
EBITDA/net interest 12,7 11,8 15,8
Net IB debt/EBITDA (x) 1,6 1,4 0,7
Net IB debt/EBITDA lease adj. (x) 0,9 0,7 0,1
Interest coverage 9,1 8,3 12,2
SEKm 2025 2026e 2027e
Shares outstanding adj. 13 13 13
Diluted shares adj. 13 13 13
EPS 5,49 5 8,29
Dividend per share 4 3,5 4,75
EPS adj. 6,66 6,86 9,21
BVPS 49,63 51,23 56,02
BVPS adj. -5,79 -3,82 1,97
Net IB debt/share 20,4 17,2 11,38
Share price 55 55 55
Market cap. (m) 709 709 709
Valuation N/A N/A N/A
P/E (x) 10,01 11 6,64
EV/sales (x) 0,63 0,61 0,54
EV/EBITDA (x) 6,2 6,4 4,3
EV/EBITA (x) 8,7 9 5,6
EV/EBIT (x) 9,7 10,2 6
Dividend yield (%) 7,3 6,4 8,6
FCF yield (%) 16,8 12,4 21,6
Le. adj. FCF yld. (%) 11,8 7,7 16,2
P/BVPS (x) 1,11 1,07 0,98
P/BVPS adj. (x) -21,35 -36,5 16,76
P/E adj. (x) 8,3 8 6
EV/EBITDA adj. (x) 6,2 5,7 4,3
EV/EBITA adj. (x) 8,5 7,8 5,6
EV/EBIT adj. (x) 9,5 8,6 6
EV/CE (x) 1 1 0,9
Year N/A N/A N/A
Investment ratios N/A N/A N/A
Capex/sales (%) -0,5 -0,5 -0,5
Capex/depreciation 1,3 1,4 1,5
Capex tangibles / tangible fixed assets 24,3 44,8 45,5
Capex intangibles / definite intangibles N/A N/A N/A
Depreciation on intang / def. intang N/A N/A N/A
Depreciation on tangibles / tangibles 38,45 32,28 28

Equity research

Read earlier research

Media

Prevas - Company presentation with CEO Magnus Welén
Prevas - Company presentation with CEO Magnus Welén

View more media

Main shareholders - Prevas

Main shareholders Share capital % Voting shares % Verified
Göran Lundin 8.5 % 14.7 % 28 Sep 2026
Per Vannesjö 10.5 % 12.8 % 28 Sep 2026
DeVenture AB 10.4 % 12.0 % 28 Sep 2026
Avanza Pension 6.3 % 4.8 % 28 Sep 2026
Amiral Gestion 4.8 % 3.7 % 21 Sep 2026
Helena Lundin 4.2 % 3.3 % 28 Sep 2026
Magnus Lundin 3.2 % 2.5 % 28 Sep 2026
Amundi 3.1 % 2.4 % 31 Aug 2026
Ulrika Grönberg 2.9 % 2.2 % 28 Sep 2026
Handelsbanken Fonder 2.5 % 1.9 % 30 Sep 2026
Source: Holdings by Modular Finance AB