Karnell Group AB Class B

Karnell Group AB Class B

8.55
EUR
0.00
(0.00%)
0.26EPS
27.33P/E
388.51MMarket Cap
Oct 23Next Earn
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
10.66
22.22
21.12
27.96
32.03
36.59
Basic EPS, GAAP
0.24
0.97
1.48
1.54
2.67
2.95
Free Cash Flow per Basic Share
0.25
0.43
2.04
2.41
3.08
3.8
Dividend per Share
- -
- -
- -
- -
- -
- -
Book Value per Share
8.06
11.3
14.83
22.01
23.14
25.65
Tangible Book Value per Share
2.83
1.87
2.72
3.43
2.01
-3.2
Basic Weighted Avg Shares
40
40
52
50
53
53
Sales/Revenue/Turnover
422
880
1,103
1,410
1,696
1,946
Operating Margin (%)
8.16
10.92
12.03
10.69
12.24
13.27
Depreciation Expense
25
39
56
85
112
122
Net Income, GAAP
10
38
77
78
142
157
Effective Tax Rate (%)
36.92
34.97
29.32
32.37
20.77
23.39
Profit Margin (%)
2.29
4.34
7.02
5.5
8.34
8.06
Working Capital
243
227
349
433
340
524
LT Debt
179
299
325
465
444
843
Total Equity
421
590
775
1,165
1,235
1,369
Return on Invested Capital (%)
- -
7.4
8.39
6.82
9.33
9.64
Return on Capital (%)
- -
6
8.72
6.87
9.66
9.01
Return on Common Equity (%)
- -
7.56
11.35
7.99
11.79
12.52

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
71
79
73
LT Borrowings
341
474
744
LT Finance Leases
104
108
99
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
53
53
53
Market Capitalization
3,724
3,086
4,303

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
672
810
920
Cash, Cash Equivalents & STI
57
98
145
Accounts Receivable, Net
266
301
327
Inventories
325
373
405
Total Current Liabilities
332
398
396
Payables & Accruals
- -
- -
- -
ST Debt
71
79
73
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
- -
5.99%
Free Cash Flow
- -
- -
34.02%
Net Income, GAAP
- -
- -
82.58%
Sales/Revenue/Turnover
- -
- -
20.29%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
288
358
359
406
1,410
2025
362
433
- -
463
1,696
2026
461
589
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.04
0.3
0.55
0.57
1.54
2025
0.37
0.7
- -
0.73
2.67
2026
0.5
1.03
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Petter Moldenius
Full Time Employees
753
Sector
Producer manufacturing
Industry
Trucks/Construction/Farm machinery
Address
Riddargatan 13 D Stockholm AB Sweden 114 51
IPO Date
Mar 22, 2024
Website
karnell.se
Business
Karnell Group AB (publ) (KARNEL-B.ST) serves as a long-term owner and active investor in small and medium-sized industrial technology companies, focusing on B2B product-owning firms and niche manufacturers with proprietary hardware, chemicals, software, and specialized production capabilities; its portfolio spans product companies such as Re-board (paper-based boards), Vebe (bag-filling systems), K-Vagnen (industrial transport wagons including electric models), Warwick SASCo (reusable medical hollowware), NE Engineering (precision engineering), Tekniseri Nordic (technical services), Autori group, Simfas, and KL Mechanics, alongside niche production entities emphasizing custom small-series manufacturing in close customer collaboration. The group operates primarily in the Nordic region across Sweden and Finland, with recent expansions into the United Kingdom, targeting stable, profitable SMEs with annual revenues typically between SEK 50 million and 350 million, EBITA exceeding SEK 10 million, and margins above 10%; headquartered in Stockholm, Sweden at Riddargatan 13 D since its founding in 2008, Karnell employs around 700 people across approximately 18 portfolio companies generating over SEK 1,400 million in revenue. Recent developments include the April 2025 acquisition of Warwick SASCo to bolster medical sector offerings, the acquisition of NE Engineering in the UK to enhance precision capabilities with GBP 5 million in sales and performance-based earnouts through 2025, the 2023 purchase of K-Vagnen representing 90.1% ownership with an option for the remainder post-2026 and seller reinvestment in Karnell shares, and the March 2024 listing of its class B shares on Nasdaq Stockholm's Small Cap segment; these moves support ongoing growth through add-on acquisitions, product development, and geographic expansion while maintaining a decentralized model with local decision-making.