Ratos AB (publ) Logo

Ratos AB (publ)

RATO-B.ST

(2.2)
Stock Price

34,00 SEK

6.47% ROA

10.46% ROE

8.71x PER

Market Cap.

11.397.544.511,00 SEK

83.8% DER

3.65% Yield

3.92% NPM

Ratos AB (publ) Stock Analysis

Ratos AB (publ) Fundamental Analysis

Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.

Ratos AB (publ) Fundamental Stock Analysis
# Analysis Rating
1 PBV

With a remarkably low PBV ratio (0.85x), the stock offers substantial upside potential at a bargain price.

2 Dividend

Shareholders can rely on the company's remarkable dividend history, consistently paying dividends for the past five years, demonstrating a steadfast dedication to rewarding investors.

3 ROE

ROE in an average range (7.18%) suggests satisfactory profitability and decent utilization of shareholders' equity.

4 ROA

The stock's ROA (4.68%) indicates that it's doing well in making money from the things it owns. This makes it a good option to invest and make consistent profits.

5 DER

The stock maintains a fair debt to equity ratio (86%), indicating a reasonable balance between the money it owes and the ownership it possesses.

6 Graham Number

The Graham number of this company suggests that its stock price may be undervalued, indicating a potentially attractive investment opportunity.

7 Buffet Intrinsic Value

The company's stock seems undervalued (1.348) by Warren Buffett's formula, indicating a promising investment opportunity as its intrinsic value exceeds the market price.

8 Revenue Growth

Company has experienced no growth in revenue over the past three years, suggesting limited profitability and making it a less desirable investment opportunity.

9 Net Profit Growth

This company's net profit has remained flat over the past five years, suggesting a lack of growth and making it a less attractive investment opportunity.

10 Assets Growth

Company's revenue has remained stagnant over the past three years, indicating a lack of growth and making it a less favorable option.

11 Dividend Growth

Investors should note the company's stagnant dividend growth over the past three years, indicating limited profitability and potentially diminishing returns.

Ratos AB (publ) Technical Analysis

Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.

Ratos AB (publ) Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Hold
2 MACD Buy
3 RSI Hold
4 Stoch RSI Sell

Ratos AB (publ) Price Chart

Financial Statements

Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.

Income Statements

An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.

Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.

Ratos AB (publ) Revenue
Year Revenue Growth
2002 634.000.000
2003 812.000.000 21.92%
2004 3.904.000.000 79.2%
2005 8.800.000.000 55.64%
2006 16.156.000.000 45.53%
2007 21.179.000.000 23.72%
2008 27.073.000.000 21.77%
2009 26.356.000.000 -2.72%
2010 29.807.000.000 11.58%
2011 29.669.000.000 -0.47%
2012 27.100.000.000 -9.48%
2013 26.084.000.000 -3.9%
2014 28.098.000.000 7.17%
2015 24.479.000.000 -14.78%
2016 25.228.000.000 2.97%
2017 23.060.000.000 -9.4%
2018 23.126.000.000 0.29%
2019 25.061.000.000 7.72%
2020 20.940.000.000 -19.68%
2021 22.551.000.000 7.14%
2022 29.875.000.000 24.52%
2023 31.884.000.000 6.3%
2023 33.748.000.000 5.52%
2024 36.456.000.000 7.43%

Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.

Ratos AB (publ) Research and Development Expenses
Year Research and Development Expenses Growth
2002 0
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 0 0%
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 0 0%
2021 0 0%
2022 0 0%
2023 0 0%
2023 0 0%
2024 0 0%

General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.

Ratos AB (publ) General and Administrative Expenses
Year General and Administrative Expenses Growth
2002 0
2003 0 0%
2004 11.000.000 100%
2005 24.000.000 54.17%
2006 41.000.000 41.46%
2007 77.000.000 46.75%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 0 0%
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 1.850.000.000 100%
2020 1.650.000.000 -12.12%
2021 1.840.000.000 10.33%
2022 2.529.000.000 27.24%
2023 0 0%
2023 0 0%
2024 0 0%

EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.

Ratos AB (publ) EBITDA
Year EBITDA Growth
2002 634.000.000
2003 812.000.000 21.92%
2004 2.448.000.000 66.83%
2005 2.860.000.000 14.41%
2006 4.101.000.000 30.26%
2007 3.667.000.000 -11.84%
2008 8.062.000.000 54.52%
2009 2.637.000.000 -205.73%
2010 6.465.000.000 59.21%
2011 2.634.000.000 -145.44%
2012 2.314.000.000 -13.83%
2013 2.176.000.000 -6.34%
2014 2.090.000.000 -4.11%
2015 1.533.000.000 -36.33%
2016 2.946.000.000 47.96%
2017 1.514.000.000 -94.58%
2018 1.338.000.000 -13.15%
2019 2.310.000.000 42.08%
2020 2.598.000.000 11.09%
2021 2.798.000.000 7.15%
2022 2.994.000.000 6.55%
2023 3.516.000.000 14.85%
2023 2.992.000.000 -17.51%
2024 5.520.000.000 45.8%

Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.

Ratos AB (publ) Gross Profit
Year Gross Profit Growth
2002 634.000.000
2003 812.000.000 21.92%
2004 1.560.000.000 47.95%
2005 4.534.000.000 65.59%
2006 9.386.000.000 51.69%
2007 13.026.000.000 27.94%
2008 27.073.000.000 51.89%
2009 26.356.000.000 -2.72%
2010 29.807.000.000 11.58%
2011 18.220.000.000 -63.59%
2012 7.506.000.000 -142.74%
2013 6.834.000.000 -9.83%
2014 6.927.000.000 1.34%
2015 5.348.000.000 -29.53%
2016 4.823.000.000 -10.89%
2017 4.893.000.000 1.43%
2018 4.062.000.000 -20.46%
2019 5.787.000.000 29.81%
2020 3.958.000.000 -46.21%
2021 4.251.000.000 6.89%
2022 5.196.000.000 18.19%
2023 5.792.000.000 10.29%
2023 694.000.000 -734.58%
2024 3.972.000.000 82.53%

Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.

Ratos AB (publ) Net Profit
Year Net Profit Growth
2002 363.000.000
2003 606.000.000 40.1%
2004 2.111.000.000 71.29%
2005 2.113.000.000 0.09%
2006 2.527.000.000 16.38%
2007 2.646.000.000 4.5%
2008 5.289.000.000 49.97%
2009 934.000.000 -466.27%
2010 2.413.000.000 61.29%
2011 546.000.000 -341.94%
2012 606.000.000 9.9%
2013 742.000.000 18.33%
2014 1.109.000.000 33.09%
2015 496.000.000 -123.59%
2016 -500.000.000 199.2%
2017 268.000.000 286.57%
2018 -448.000.000 159.82%
2019 673.000.000 166.57%
2020 693.000.000 2.89%
2021 1.140.000.000 39.21%
2022 879.000.000 -29.69%
2023 736.000.000 -19.43%
2023 1.218.000.000 39.57%
2024 2.432.000.000 49.92%

EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.

Ratos AB (publ) Earning per Share (EPS)
Year Earning per Share (EPS) Growth
2002 1
2003 2 0%
2004 7 83.33%
2005 3 -100%
2006 8 57.14%
2007 8 12.5%
2008 16 50%
2009 3 -700%
2010 7 71.43%
2011 2 -600%
2012 2 0%
2013 2 50%
2014 3 33.33%
2015 1 -200%
2016 -2 200%
2017 1 0%
2018 -1 100%
2019 2 150%
2020 2 0%
2021 4 33.33%
2022 3 -50%
2023 2 0%
2023 4 33.33%
2024 7 57.14%

Cashflow Statements

Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.

Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.

Ratos AB (publ) Free Cashflow
Year Free Cashflow Growth
2002 120.000.000
2003 131.000.000 8.4%
2004 174.000.000 24.71%
2005 633.000.000 72.51%
2006 630.000.000 -0.48%
2007 1.200.000.000 47.5%
2008 1.033.000.000 -16.17%
2009 1.529.000.000 32.44%
2010 1.110.000.000 -37.75%
2011 -779.000.000 242.49%
2012 211.000.000 469.19%
2013 422.000.000 50%
2014 296.000.000 -42.57%
2015 555.000.000 46.67%
2016 632.000.000 12.18%
2017 721.000.000 12.34%
2018 211.000.000 -241.71%
2019 1.789.000.000 88.21%
2020 2.537.000.000 29.48%
2021 1.029.000.000 -146.55%
2022 1.502.000.000 31.49%
2023 4.044.000.000 62.86%
2023 862.000.000 -369.14%
2024 1.324.000.000 34.89%

Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.

Ratos AB (publ) Operating Cashflow
Year Operating Cashflow Growth
2002 120.000.000
2003 131.000.000 8.4%
2004 242.000.000 45.87%
2005 902.000.000 73.17%
2006 961.000.000 6.14%
2007 1.991.000.000 51.73%
2008 1.970.000.000 -1.07%
2009 2.503.000.000 21.29%
2010 1.820.000.000 -37.53%
2011 1.708.000.000 -6.56%
2012 1.109.000.000 -54.01%
2013 1.132.000.000 2.03%
2014 1.058.000.000 -6.99%
2015 1.252.000.000 15.5%
2016 1.180.000.000 -6.1%
2017 1.299.000.000 9.16%
2018 732.000.000 -77.46%
2019 1.909.000.000 61.66%
2020 3.201.000.000 40.36%
2021 1.448.000.000 -121.06%
2022 1.907.000.000 24.07%
2023 4.275.000.000 55.39%
2023 862.000.000 -395.94%
2024 1.397.000.000 38.3%

Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.

Ratos AB (publ) Capital Expenditure
Year Capital Expenditure Growth
2002 0
2003 0 0%
2004 68.000.000 100%
2005 269.000.000 74.72%
2006 331.000.000 18.73%
2007 791.000.000 58.15%
2008 937.000.000 15.58%
2009 974.000.000 3.8%
2010 710.000.000 -37.18%
2011 2.487.000.000 71.45%
2012 898.000.000 -176.95%
2013 710.000.000 -26.48%
2014 762.000.000 6.82%
2015 697.000.000 -9.33%
2016 548.000.000 -27.19%
2017 578.000.000 5.19%
2018 521.000.000 -10.94%
2019 120.000.000 -334.17%
2020 664.000.000 81.93%
2021 419.000.000 -58.47%
2022 405.000.000 -3.46%
2023 231.000.000 -75.32%
2023 0 0%
2024 73.000.000 100%

Balance Sheet

Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.

Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.

Ratos AB (publ) Equity
Year Equity Growth
2002 8.037.000.000
2003 7.827.000.000 -2.68%
2004 9.360.000.000 16.38%
2005 11.554.000.000 18.99%
2006 11.814.000.000 2.2%
2007 13.870.000.000 14.82%
2008 15.825.000.000 12.35%
2009 16.802.000.000 5.81%
2010 16.465.000.000 -2.05%
2011 14.655.000.000 -12.35%
2012 13.207.000.000 -10.96%
2013 16.163.000.000 18.29%
2014 17.009.000.000 4.97%
2015 15.301.000.000 -11.16%
2016 13.286.000.000 -15.17%
2017 11.546.000.000 -15.07%
2018 10.630.000.000 -8.62%
2019 11.218.000.000 5.24%
2020 11.281.000.000 0.56%
2021 13.327.000.000 15.35%
2022 13.788.000.000 3.34%
2023 13.992.000.000 1.46%
2023 14.451.000.000 3.18%
2024 14.893.000.000 2.97%

Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.

Ratos AB (publ) Assets
Year Assets Growth
2002 8.807.000.000
2003 8.651.000.000 -1.8%
2004 12.256.000.000 29.41%
2005 22.093.000.000 44.53%
2006 26.722.000.000 17.32%
2007 36.782.000.000 27.35%
2008 41.285.000.000 10.91%
2009 40.858.000.000 -1.05%
2010 40.763.000.000 -0.23%
2011 39.922.000.000 -2.11%
2012 33.570.000.000 -18.92%
2013 39.166.000.000 14.29%
2014 36.706.000.000 -6.7%
2015 32.623.000.000 -12.52%
2016 29.805.000.000 -9.45%
2017 25.323.000.000 -17.7%
2018 24.803.000.000 -2.1%
2019 29.405.000.000 15.65%
2020 28.638.000.000 -2.68%
2021 28.385.000.000 -0.89%
2022 37.175.000.000 23.64%
2023 35.495.000.000 -4.73%
2023 36.129.000.000 1.75%
2024 36.193.000.000 0.18%

Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.

Ratos AB (publ) Liabilities
Year Liabilities Growth
2002 770.000.000
2003 824.000.000 6.55%
2004 2.896.000.000 71.55%
2005 10.539.000.000 72.52%
2006 14.908.000.000 29.31%
2007 22.912.000.000 34.93%
2008 25.460.000.000 10.01%
2009 24.056.000.000 -5.84%
2010 24.298.000.000 1%
2011 25.267.000.000 3.84%
2012 20.363.000.000 -24.08%
2013 23.003.000.000 11.48%
2014 19.697.000.000 -16.78%
2015 17.322.000.000 -13.71%
2016 16.519.000.000 -4.86%
2017 13.777.000.000 -19.9%
2018 14.173.000.000 2.79%
2019 18.187.000.000 22.07%
2020 17.357.000.000 -4.78%
2021 15.058.000.000 -15.27%
2022 23.387.000.000 35.61%
2023 21.503.000.000 -8.76%
2023 21.678.000.000 0.81%
2024 21.300.000.000 -1.77%

Ratos AB (publ) Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
100.4
Net Income per Share
3.93
Price to Earning Ratio
8.71x
Price To Sales Ratio
0.35x
POCF Ratio
3.73
PFCF Ratio
4.05
Price to Book Ratio
0.89
EV to Sales
0.61
EV Over EBITDA
5.92
EV to Operating CashFlow
6.71
EV to FreeCashFlow
7.16
Earnings Yield
0.11
FreeCashFlow Yield
0.25
Market Cap
11,40 Bil.
Enterprise Value
20,15 Bil.
Graham Number
58.4
Graham NetNet
-43.74

Income Statement Metrics

Net Income per Share
3.93
Income Quality
1.59
ROE
0.1
Return On Assets
0.04
Return On Capital Employed
0.04
Net Income per EBT
0.6
EBT Per Ebit
1.93
Ebit per Revenue
0.03
Effective Tax Rate
0.15

Margins

Sales, General, & Administrative to Revenue
0
Research & Developement to Revenue
0
Stock Based Compensation to Revenue
0
Gross Profit Margin
0.16
Operating Profit Margin
0.03
Pretax Profit Margin
0.06
Net Profit Margin
0.04

Dividends

Dividend Yield
0.04
Dividend Yield %
3.65
Payout Ratio
0.32
Dividend Per Share
1.25

Operating Metrics

Operating Cashflow per Share
9.18
Free CashFlow per Share
8.6
Capex to Operating CashFlow
0.06
Capex to Revenue
0.01
Capex to Depreciation
0.08
Return on Invested Capital
0.04
Return on Tangible Assets
0.06
Days Sales Outstanding
61.41
Days Payables Outstanding
107.19
Days of Inventory on Hand
26.82
Receivables Turnover
5.94
Payables Turnover
3.41
Inventory Turnover
13.61
Capex per Share
0.58

Balance Sheet

Cash per Share
5,56
Book Value per Share
45,49
Tangible Book Value per Share
-4.29
Shareholders Equity per Share
38.53
Interest Debt per Share
34.15
Debt to Equity
0.84
Debt to Assets
0.29
Net Debt to EBITDA
2.57
Current Ratio
0.85
Tangible Asset Value
-1,40 Bil.
Net Current Asset Value
-11,93 Bil.
Invested Capital
21435000000
Working Capital
-1,60 Bil.
Intangibles to Total Assets
0.45
Average Receivables
4,50 Bil.
Average Payables
8,45 Bil.
Average Inventory
2144000000
Debt to Market Cap
0.93

Dividends

Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.

Ratos AB (publ) Dividends
Year Dividends Growth
2000 5
2001 6 20%
2002 6 16.67%
2003 7 0%
2004 7 14.29%
2005 9 12.5%
2006 9 11.11%
2007 6 -80%
2008 9 44.44%
2009 9 0%
2010 10 0%
2011 11 10%
2012 6 -100%
2013 3 -66.67%
2014 3 0%
2015 3 0%
2016 3 0%
2017 2 -50%
2018 2 0%
2019 1 0%
2020 1 100%
2021 1 0%
2022 1 100%
2023 1 0%
2024 1 100%

Ratos AB (publ) Profile

About Ratos AB (publ)

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.

CEO
Mr. Jonas Wistrom M.Sc.
Employee
11.100
Address
Sturegatan 10
Stockholm, 114 36

Ratos AB (publ) Executives & BODs

Ratos AB (publ) Executives & BODs
# Name Age
1 Mr. Jonas Wistrom M.Sc.
President, Chief Executive Officer & Non-Independent Director
70
2 Josefine Uppling
Vice President of Communications & Sustainability
70
3 Mr. Christian Johansson Gebauer
President Business Area Construction & Service
70
4 Mr. Jacob Landen
Corporate Counsel
70
5 Mr. Magnus Stephensen
Secretary to the Board & General Counsel
70
6 Mr. Wilhelm Montgomery
Director of Strategy & Operations
70
7 Mr. Jens Hall
Group Financial Controller
70
8 Ms. Cecilia Tagestam
Head of Group Treasury
70
9 Mr. Jonas Agrup
Chief Financial Officer & Investor Relations
70
10 Ms. Sandra Häger
Group Financial Controller
70

Ratos AB (publ) Competitors

Kinnevik AB Logo
Kinnevik AB

KINV-B.ST

(1.2)
Investment AB Latour (publ) Logo
Investment AB Latour (publ)

LATO-B.ST

(3.5)
AB Industrivärden (publ) Logo
AB Industrivärden (publ)

INDU-C.ST

(3.0)
Tele2 AB (publ) Logo
Tele2 AB (publ)

TEL2-B.ST

(2.0)