Loading...

Sustainable Marine Coatings Will Unlock Global Market Opportunities

Published
09 Feb 25
Updated
28 Apr 26
Views
87
28 Apr
SEK 63.90
AnalystConsensusTarget's Fair Value
SEK 112.00
42.9% undervalued intrinsic discount
Loading
1Y
-35.8%
7D
-8.7%

Author's Valuation

SEK 11242.9% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 28 Apr 26

ITECH: Higher 2025 Dividend Proposal Will Support Future Upside

Analysts have maintained I-Tech's SEK 112.00 price target, citing largely consistent assumptions on fair value, discount rate, revenue growth, profit margin and future P/E multiples.

What's in the News

  • The board of I-Tech AB proposed an ordinary dividend of SEK 1.25 per share, compared with SEK 1.00, linked to net profit for the year from January to December 2025 (Key Developments).
  • The proposed dividend corresponds to 45% of net profit for the 2025 financial year, outlining the board's intended payout level to shareholders (Key Developments).
  • The record date for the proposed dividend is 25 May 2026, with payment expected on 28 May 2026 if approved at the general meeting (Key Developments).

Valuation Changes

  • Fair Value: SEK 112.00 is unchanged, indicating the overall valuation view on I-Tech remains consistent.
  • Discount Rate: The discount rate has risen slightly from 5.46073% to 5.47948%, a very small adjustment in the risk and return assumptions used in the valuation model.
  • Revenue Growth: The assumed revenue growth rate is effectively stable at around 17.11%, with only a minimal numerical rounding difference between the old and new inputs.
  • Net Profit Margin: The projected profit margin remains essentially unchanged at about 30.74%, pointing to consistent expectations for underlying profitability.
  • Future P/E: The future P/E multiple has edged up marginally from 18.99x to 19.00x, a very small shift in how much investors are assumed to pay for each unit of earnings.
2 viewsusers have viewed this narrative update

Key Takeaways

  • Strengthening regulatory environment and expanding global approvals are set to boost demand for I-Tech's eco-friendly antifouling technology and open new markets.
  • Product innovation, recurring revenues, and operational efficiencies are expected to drive margin improvement and support long-term growth.
  • Dependence on a key product, regulatory risks, regional concentration, and currency volatility threaten revenue stability and earnings growth despite margin improvements.

Catalysts

About I-Tech
    A biotechnology company, develops, markets, and sells antifouling coating products in Sweden.
What are the underlying business or industry changes driving this perspective?
  • Adoption of sustainable marine chemicals is accelerating due to tightening environmental regulations and the need to curb invasive species spread, directly supporting future demand for I-Tech's eco-friendly Selektope technology and expanding its addressable market-likely driving long-term revenue growth.
  • The ongoing expansion of Selektope's regulatory approvals, including progress on EU reregistration and anticipated moves into markets like the U.S., positions I-Tech to unlock new regions for product sales-catalyzing additional revenue streams.
  • Delivery of new ships is projected to increase by 9% this year, indicating continuing growth in the global maritime fleet and sustained demand for advanced antifouling solutions, which supports I-Tech's core business and underpins future earnings growth.
  • Advancements in next-generation antifouling products discussed by management, including new technical milestones with potential for significant market impact, could enhance product differentiation and support higher margins over time.
  • Rising recurring revenue from a broadening customer base, combined with improved gross margins from supply chain optimization and process improvements, is likely to provide better earnings visibility and support stronger operating margins moving forward.
I-Tech Earnings and Revenue Growth

I-Tech Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?

  • Analysts are assuming I-Tech's revenue will grow by 17.1% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 19.7% today to 30.7% in 3 years time.
  • Analysts expect earnings to reach SEK 83.0 million (and earnings per share of SEK 6.95) by about April 2029, up from SEK 33.2 million today.
  • In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 19.4x on those 2029 earnings, down from 20.4x today. This future PE is greater than the current PE for the SE Chemicals industry at 16.9x.
  • Analysts expect the number of shares outstanding to grow by 0.75% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 5.48%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?
  • Ongoing regulatory uncertainty in the EU related to Selektope's reregistration process poses a significant risk; delays or unfavorable outcomes could restrict access to key markets, negatively impacting future revenue and overall earnings.
  • Heavy dependence on a limited number of core products, particularly Selektope, makes I-Tech vulnerable to technological substitution or patent expiries, which could undermine long-term revenue stability and reduce earnings visibility.
  • I-Tech's customer concentration in Asia (99% RSA in Asia) and shifting sales dynamics (e.g., drop in China, increased share in Korea) expose the company to regional trade turbulence, competitive pressures, and policy risks, potentially impacting both revenue growth and net margins.
  • Despite gross margin improvements, currency headwinds (e.g., 13% loss on exchange rates in Q2) and ongoing exposure to FX volatility may erode net margins and cause unpredictable fluctuations in reported earnings.
  • Market turbulence and a slowdown in new vessel contracting, if prolonged, could dampen long-term demand for antifouling coatings, potentially leading to uneven revenue streams and compressing future earnings growth.

Valuation

How have all the factors above been brought together to estimate a fair value?

  • The analysts have a consensus price target of SEK112.0 for I-Tech based on their expectations of its future earnings growth, profit margins and other risk factors.
  • However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of SEK140.0, and the most bearish reporting a price target of just SEK84.0.
  • In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be SEK270.0 million, earnings will come to SEK83.0 million, and it would be trading on a PE ratio of 19.4x, assuming you use a discount rate of 5.5%.
  • Given the current share price of SEK56.5, the analyst price target of SEK112.0 is 49.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on I-Tech?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

SEK 84
FV
23.9% undervalued intrinsic discount
15.77%
Revenue growth p.a.
10
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
0users have followed this narrative
SEK 140
FV
54.4% undervalued intrinsic discount
15.00%
Revenue growth p.a.
8
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
0users have followed this narrative
SEK 101.64
FV
37.1% undervalued intrinsic discount
19.24%
Revenue growth p.a.
280
users have viewed this narrative
2users have liked this narrative
0users have commented on this narrative
27users have followed this narrative