Ratos Future Growth

Future criteria checks 3/6

Ratos is forecast to grow earnings and revenue by 18.1% and 4.5% per annum respectively. EPS is expected to grow by 18% per annum. Return on equity is forecast to be 8.7% in 3 years.

Key information

18.1%

Earnings growth rate

18.0%

EPS growth rate

Capital Markets earnings growth	18.9%
Revenue growth rate	4.5%
Future return on equity	8.7%
Analyst coverage	Low
Last updated	22 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

LSE:0KBQ - Analysts future estimates and past financials data (SEK Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	35,545	1,255	2,343	2,786	1
12/31/2025	34,472	1,104	2,136	2,600	1
12/31/2024	32,404	744	1,726	2,390	1
9/30/2024	32,354	957	2,632	2,924	N/A
6/30/2024	32,869	1,288	2,815	3,004	N/A
3/31/2024	33,756	1,267	3,434	3,631	N/A
12/31/2023	33,748	1,218	4,044	4,275	N/A
9/30/2023	33,983	708	3,125	3,413	N/A
6/30/2023	33,053	723	2,898	3,288	N/A
3/31/2023	31,472	735	1,876	2,317	N/A
12/31/2022	29,875	548	1,026	1,431	N/A
9/30/2022	27,434	891	1,251	1,645	N/A
3/31/2022	24,339	708	1,052	1,458	N/A
12/31/2021	22,551	922	1,029	1,448	N/A
9/30/2021	21,640	484	1,430	1,939	N/A
6/30/2021	21,138	604	1,778	2,333	N/A
3/31/2021	20,668	557	1,956	2,553	N/A
12/31/2020	20,941	424	2,537	3,201	N/A
9/30/2020	18,529	139	2,574	3,153	N/A
6/30/2020	19,656	549	2,289	2,500	N/A
3/31/2020	20,486	404	2,047	2,208	N/A
12/31/2019	21,286	426	1,789	1,909	N/A
9/30/2019	24,774	54	1,516	1,664	N/A
6/30/2019	24,203	-490	894	1,363	N/A
3/31/2019	23,719	-411	508	1,016	N/A
12/31/2018	23,125	-448	222	732	N/A
9/30/2018	22,618	-342	747	1,315	N/A
6/30/2018	22,537	340	N/A	1,335	N/A
3/31/2018	22,409	185	N/A	1,141	N/A
12/31/2017	23,059	229	N/A	1,299	N/A
9/30/2017	24,296	2,116	N/A	1,358	N/A
6/30/2017	25,257	-253	N/A	1,769	N/A
3/31/2017	24,884	-637	N/A	1,115	N/A
12/31/2016	25,228	-572	N/A	1,451	N/A
9/30/2016	25,097	-2,493	N/A	1,324	N/A
6/30/2016	24,338	72	N/A	1,661	N/A
3/31/2016	24,182	398	N/A	1,335	N/A
12/31/2015	24,480	413	N/A	1,252	N/A
9/30/2015	24,679	965	N/A	1,387	N/A
6/30/2015	26,278	1,359	N/A	1,241	N/A
3/31/2015	27,479	1,059	N/A	1,543	N/A
12/31/2014	28,166	1,026	N/A	1,058	N/A
9/30/2014	29,401	932	N/A	1,038	N/A
6/30/2014	29,030	-192	N/A	1,831	N/A
3/31/2014	27,513	-185	N/A	1,166	N/A
12/31/2013	26,084	680	N/A	1,132	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 0KBQ's forecast earnings growth (18.1% per year) is above the savings rate (2.1%).

Earnings vs Market: 0KBQ's earnings (18.1% per year) are forecast to grow faster than the UK market (14.7% per year).

High Growth Earnings: 0KBQ's earnings are forecast to grow, but not significantly.

Revenue vs Market: 0KBQ's revenue (4.5% per year) is forecast to grow faster than the UK market (3.5% per year).

High Growth Revenue: 0KBQ's revenue (4.5% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 0KBQ's Return on Equity is forecast to be low in 3 years time (8.7%).

Ratos Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

New minor risk - Insider selling

Now 20% undervalued

Non-Independent Chairman recently bought kr1.0m worth of stock

Ratos AB (publ) (OM:RATO B) acquired an additional 24% stake in Presis Infra AS from KB Gruppen AS.

Now 23% undervalued after recent price drop

Insider recently bought kr487k worth of stock

New major risk - Financial position

Third quarter 2024 earnings released: kr0.45 loss per share (vs kr0.57 profit in 3Q 2023)

Ratos AB (publ) to Report Fiscal Year 2024 Results on Feb 17, 2025

Now 20% undervalued after recent price drop

President recently bought kr661k worth of stock

Now 20% undervalued after recent price drop

Second quarter 2024 earnings released: EPS: kr1.86 (vs kr1.80 in 2Q 2023)

First quarter 2024 earnings released: EPS: kr0.06 (vs kr0.086 loss in 1Q 2023)

Now 21% undervalued after recent price drop

Ratos AB (Publ) Approves Dividend, to Be Paid on 4 April 2024

Upcoming dividend of kr1.25 per share

Full year 2023 earnings released: EPS: kr3.74 (vs kr1.69 in FY 2022)

Dividend increased to kr1.25

Ratos AB (publ) Proposes Dividend for Class A and Class B Share, Payable on April 4, 2024

Now 20% undervalued

Now 22% undervalued

Full year 2023 earnings released: EPS: kr3.73 (vs kr1.69 in FY 2022)

Ratos AB (publ) Proposes Dividend for Full-Year 2023

Ratos AB (publ) to Report Q2, 2024 Results on Jul 18, 2024

Insider recently sold kr4.7m worth of stock

Ratos AB (Publ) Announces Executive Changes

Third quarter 2023 earnings released

Ratos AB (publ) to Report Fiscal Year 2023 Results on Feb 12, 2024

Ratos AB (Publ) Announces Nomination Committee

Ratos AB (publ), Annual General Meeting, Mar 26, 2024

New minor risk - Financial position

Second quarter 2023 earnings released

First quarter 2023 earnings released

Non-Independent Chairman recently bought kr2.4m worth of stock

Upcoming dividend of kr0.84 per share at 2.7% yield

CEO, President & Director recently bought kr1.0m worth of stock

Third quarter 2022 earnings released: EPS: kr0.61 (vs kr0.04 in 3Q 2021)

Investor sentiment deteriorates as stock falls 16%

Ratos AB (publ) Proposes Dividend for Full Year 2022

Ratos AB (publ) to Report Fiscal Year 2022 Results on Mar 07, 2023

Ratos AB (publ) to Report Q1, 2023 Results on Apr 27, 2023

Less than half of directors are independent

Ratos Announces Resignation of Joakim Twetman as President, Business Area Industry

Ratos AB (Publ) Announces Resignation of Helena Svancars from Board of Directors

Ratos AB (publ) to Report Fiscal Year 2022 Results on Feb 13, 2023

Third quarter 2022 earnings released

Ratos AB (publ) (OM:RATO B) made a tender offer to acquire Semcon AB (publ) (OM:SEMC) from JCE Group AB, Nordea Investment Management AB, SAMSON ROCK CAPITAL LLP, Otus Capital Management LP, Ennismore Fund Management and other shareholders for SEK 2.8 billion.

Ratos AB (publ) (OM:RATO B) made a tender offer to acquire Semcon AB (publ) (OM:SEMC) from JCE Group AB, Nordea Investment Management AB, SAMSON ROCK CAPITAL LLP, Otus Capital Management LP, Ennismore Fund Management and other shareholders for SEK 2.8 billion.

Ratos AB (Publ) Appoints Nomination Committee

Chairman of the Board recently bought kr38m worth of stock

Ratos AB (publ) (OM:RATO B) signed an agreement to acquire a 70% stake in Knightec Aktiebolag.

Ratos AB (publ) (OM:RATO B) signed an agreement to acquire a 70% stake in Knightec Aktiebolag.

Investor sentiment deteriorated over the past week

Deputy Chairman recently bought kr9.9m worth of stock

First quarter 2022 earnings released

Less than half of directors are independent

Ratos AB (publ) (OM:RATO B) agreed to acquire 100% of Ratatek Oy.

Upcoming dividend of kr1.20 per share

Chairman of the Board recently bought kr53m worth of stock

Full year 2021 earnings: EPS in line with expectations, revenues disappoint

Ratos AB (Publ) Proposes Dividend for the Full Year of 2021, Payable on March 29, 2022

Ratos AB (publ) Announces Declines Re-Election of Eva Karlsson

Third quarter 2021 earnings released

Chairman of the Board recently bought kr5.0m worth of stock

CEO, President & Director recently sold kr4.1m worth of stock

Second quarter 2021 earnings released: EPS kr1.86 (vs kr1.74 in 2Q 2020)

Chairman of the Board recently bought kr967k worth of stock

Ratos AB (Publ) Approves Dividend, Payable on 17 March 2021

Upcoming Dividend of kr0.95 Per Share

New 90-day high: kr46.09

Full year 2020 earnings released: EPS kr1.33 (vs kr2.11 in FY 2019)

Investor sentiment improved over the past week

Ratos AB (publ) to Report Q3, 2021 Results on Oct 22, 2021

New 90-day high: kr39.30