OEM International AB Class B

OEM International AB Class B

15.02
EUR
+0.04
(+0.27%)
0.42EPS
36.11P/E
2.09BMarket Cap
Feb 18Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
12.03
13.61
16.1
17.18
19.75
22.45
23.79
23.68
27.22
34.12
37.11
37.79
38.33
41.05
Basic EPS, GAAP
0.87
0.99
1.25
1.45
1.54
1.79
2.08
2.29
3.3
4.15
4.38
4.37
4.27
4.61
Free Cash Flow per Basic Share
0.71
0.94
1.18
1.2
1.08
1.28
1.53
3.32
1.92
1.74
5.31
4.74
5.03
2.95
Dividend per Share
0.63
0.67
0.71
0.83
0.92
1
1.13
- -
1.25
1.37
1.5
1.75
1.75
3.5
Book Value per Share
5.23
3.98
4.49
5.12
5.8
6.68
7.69
9.85
9.91
11.47
14.36
17.24
19.34
21.62
Tangible Book Value per Share
4.18
2.72
3.22
3.7
4.35
5.29
6.29
8.5
8.63
8.98
11.51
14.58
16.65
15.91
Basic Weighted Avg Shares
139
139
139
139
139
139
139
139
139
139
139
139
139
139
Sales/Revenue/Turnover
1,668
1,888
2,232
2,382
2,739
3,112
3,299
3,283
3,774
4,731
5,145
5,239
5,317
5,695
Operating Margin (%)
9.34
9.39
9.85
10.54
10.2
10.21
11.25
12.29
15.29
15.54
15.19
14.46
14.16
14.21
Depreciation Expense
39
43
47
46
56
53
73
74
69
89
93
107
112
130
Net Income, GAAP
121
137
173
201
214
248
289
317
457
576
608
606
593
640
Effective Tax Rate (%)
22.87
22.2
21.73
21.22
21.85
21.8
21.3
20.85
20.65
20.49
21.13
21.09
20.46
20.69
Profit Margin (%)
7.26
7.24
7.76
8.43
7.81
7.98
8.76
9.67
12.11
12.17
11.81
11.57
11.15
11.24
Working Capital
463
287
365
417
496
605
669
991
985
1,112
1,438
1,822
2,085
1,775
LT Debt
28
32
35
36
41
33
50
43
31
33
51
61
57
98
Total Equity
725
552
622
709
804
926
1,067
1,366
1,374
1,590
1,991
2,390
2,684
3,000
Return on Invested Capital (%)
14.82
16.89
19.02
20.65
22.68
24.05
24.96
23.53
30.93
33.76
29.74
25.61
22.6
22.4
Return on Capital (%)
14.99
17.08
19.13
20.9
22.65
24.18
25.21
23.61
31.31
33.95
30.16
26.29
22.59
21.98
Return on Common Equity (%)
17.13
21.41
29.51
30.18
28.26
28.71
29.01
26.09
33.36
38.85
33.93
27.66
23.36
23.3

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
53
96
56
LT Borrowings
7
92
98
LT Finance Leases
50
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
139
139
139
Market Capitalization
20,021
17,837
23,118

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,744
2,911
2,679
Cash, Cash Equivalents & STI
812
607
279
Accounts Receivable, Net
777
1,192
1,189
Inventories
1,041
1,113
1,211
Total Current Liabilities
659
888
904
Payables & Accruals
- -
- -
- -
ST Debt
53
96
56
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
15.96%
14.77%
12.29%
Free Cash Flow
29.61%
29.88%
6.2%
Net Income, GAAP
13.78%
14.62%
-2.18%
Sales/Revenue/Turnover
9.32%
10.48%
1.49%
Total Cash Common Dividend
- -
- -
0.08%

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,331
1,331
1,222
1,355
5,239
2025
1,373
1,337
- -
1,327
5,317
2026
1,472
1,559
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.13
1
1.1
1.14
4.37
2025
1.1
0.96
- -
1.05
4.27
2026
1.34
1.26
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
1.75
- -
- -
1.75
2025
- -
1.75
- -
- -
1.75
2026
- -
1.75
- -
- -
- -

Company Description

CEO
Jörgen Zahlin
Full Time Employees
1,057
Sector
Distribution services
Industry
Wholesale distributors
Address
Förrådsvägen 2 Tranås JO Sweden 573 28
IPO Date
Dec 1, 1983
Website
oem.se
Business
OEM International AB (publ) is a Sweden-based holding company specializing in the distribution of industrial components and systems to original equipment manufacturers, installation companies, wholesalers, and retailers primarily in the manufacturing sector. Founded in 1974 and headquartered in Tranas, Sweden, the company operates 34 business units across 15 countries in Europe, including Sweden, Finland, Denmark, Norway, the United Kingdom, Ireland, the Netherlands, Poland, and the Czech Republic. It sources over 60,000 products from more than 400 suppliers, mainly in Europe, the United States, and Asia, focusing on customized solutions for automation, electronics, electrical equipment, and mechanical systems; core offerings encompass electrical components, flow technology including pumps and valves, motors, transmissions, brakes, bearings, seals, couplings, appliance components, lighting, batteries, slide bearings, cast bronze components, locks, rails, fittings, and complete production systems supplied through subsidiaries such as OEM Automatic, OEM Electronics, OEM Motor, Svenska Batteripoolen, Elektro Elco, ATC Tape Converting, Ingemar Liljenberg, Unit-Pump, Lagermetall, Vierpool, Demesne Electrical, and Nexa Trading. In April 2025, OEM International acquired Vierpool BV, a Dutch distributor of automation components with annual turnover of SEK 120 million serving machine builders and system integrators, to broaden its product range and customer base in the Netherlands; recent prior acquisitions within the last two years include Ingemar Liljenberg AB (December 2023, SEK 62 million turnover in custom components and fittings), Unit-Pump A/S (November 2023, pumps and seals integrated into OEM Automatic Klitsø), and Lagermetall AB (October 2023, SEK 104 million turnover in slide bearings and cast bronze); additionally, in November 2024, EQT X proposed a SEK 15.3 billion acquisition of the company at SEK 110 per share, with the offer completed and settlement beginning around March 2025.