Ratos AB (publ)

Ratos AB (publ)

RATO-B.ST
Ratos AB (publ)SE flagStockholm Stock Exchange
32.74
SEK
-0.82
- -
10.72BMarket Cap
Ratos AB (publ)
RATO-B.ST
(Stockholm Stock Exchange)

Recent

price

32.74

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
87.87
93
84.95
81.77
88.08
76.73
79.08
72.29
72.49
66.72
65.64
69.83
91.86
103.51
61.3
57.53
59
Revenue per Share
7.58
1.63
1.9
2.13
3.22
1.29
-1.79
0.72
-1.4
2.11
2.17
8.17
1.68
3.74
0.76
6.51
9.45
Basic EPS, GAAP
-2.95
-2.44
3.48
3.55
3.32
3.92
4.55
4.07
2.29
5.98
10.03
4.48
4.4
13.11
10.53
7.01
9.06
Free Cash Flow per Basic Share
4.75
5.26
5.5
3.13
3.26
3.51
3.48
2.12
2
0.5
0.65
0.94
1.2
0.84
1.25
1.35
1.35
Dividend per Share
47.48
44.34
40.57
44.76
44.4
42.02
30.73
30.15
26.67
28.13
29.58
36.31
36.18
37.27
36.37
41.18
- -
Book Value per Share
-17.16
-23.1
-11.45
-13.52
0.29
3.15
-4.85
-5.89
-7.54
-7.03
10.03
5.91
-9.59
-4.68
-4.03
11.38
9.83
Tangible Book Value per Share
318
319
319
319
319
319
319
319
319
319
319
323
325
326
327
327
328
Basic Weighted Avg Shares
27,953
29,669
27,100
26,084
28,098
24,479
25,228
23,060
23,126
21,285
20,940
22,550
29,875
33,747
20,057
18,833
19,345
Sales/Revenue/Turnover
6.64
5.13
4.81
5.46
5.2
3.81
3.08
3.99
-0.16
2.48
6.58
6.81
4.76
2.28
1.97
-6.78
3.36
Operating Margin (%)
1,050
1,470
1,942
1,225
1,204
1,345
3,174
1,163
1,167
1,194
1,242
1,020
1,322
1,507
1,504
1,296
1,662
Depreciation Expense
2,413
521
606
742
1,109
496
-500
268
-448
673
693
2,637
548
1,218
249
2,130
3,098
Net Income, GAAP
15.86
36.51
29.2
25.95
17.41
24.22
- -
38.15
- -
19.36
29.55
12.71
25.38
11.75
65.43
- -
38.82
Effective Tax Rate (%)
8.63
1.76
2.24
2.84
3.95
2.03
-1.98
1.16
-1.94
3.16
3.31
11.69
1.83
3.61
1.24
11.31
16.01
Profit Margin (%)
1,999
951
1,746
502
2,781
3,501
2,138
1,715
677
234
3,501
1,519
1,853
184
-1,157
1,221
2,098
Working Capital
10,923
11,667
7,937
10,160
8,305
5,886
6,953
5,819
4,938
8,399
6,760
7,191
11,318
9,141
7,613
7,002
8,359
LT Debt
16,465
14,655
13,141
16,133
17,009
15,301
13,286
11,546
10,630
11,218
11,281
13,327
13,788
14,451
14,752
15,434
16,874
Total Equity
6.57
3.22
3.44
3.92
4.21
2.66
- -
2.84
- -
2.17
4.68
6.51
4.38
2.62
0.56
- -
1.54
Return on Invested Capital (%)
9.76
3.31
4.43
4.5
5.92
2.62
- -
1.84
- -
4.56
3.84
13.22
2.14
3.82
0.32
- -
24.41
Return on Capital (%)
16.33
3.56
4.47
5
7.21
3
-4.93
2.36
-4.94
7.7
7.53
24.92
4.67
10.18
2.07
16.78
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
1,390
1,078
945
LT Borrowings
4,412
- -
- -
LT Finance Leases
3,201
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
327
327
327
Market Capitalization
10,268
10,542
13,155

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
9,231
9,920
6,827
Cash, Cash Equivalents & STI
2,186
1,339
1,509
Accounts Receivable, Net
3,025
2,940
2,097
Inventories
1,753
1,980
1,697
Total Current Liabilities
10,388
10,265
4,729
Payables & Accruals
- -
- -
- -
ST Debt
1,390
1,078
945
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
0.5%
6.62%
4.62%
Free Cash Flow
28.02%
18%
-33.41%
Net Income, GAAP
13.06%
199.88%
755.42%
Sales/Revenue/Turnover
-0.84%
1.29%
-6.1%
Total Cash Common Dividend
- -
20.54%
8.07%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
7,825
5,991
4,596
4,683
20,057
2025
4,472
5,594
4,601
- -
18,833
2026
4,497
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.06
1.86
-0.45
-0.71
0.76
2025
0.76
9.87
-5.32
- -
6.51
2026
0.59
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
1.25
- -
- -
1.25
2025
- -
1.35
- -
- -
1.35
2026
- -
- -
- -
- -
- -
Business
Ratos AB (publ) (RATO-B.ST) is a Swedish private equity firm that owns and actively develops a portfolio of unlisted mid-sized companies primarily in the Nordic region, focusing on technological and infrastructure solutions across three core business areas: Construction & Services; Industry; and Consumer. The company invests in buyouts, turnarounds, add-on acquisitions and middle-market transactions in sectors including construction, industrial services, consumer products, product solutions, critical infrastructure and life sciences, targeting firms with equity investments between SEK 250 million and SEK 5 billion, sales between SEK 300 million and SEK 5 billion, and EBITDA above SEK 50 million, while avoiding early-stage ventures, arms, pornography or environmentally harmful businesses; its portfolio includes 14 principal companies such as Sentia (construction, with subsidiaries HENT in Norway and SSEA Group in Sweden), Speed Group (transportation and logistics services), Plantasjen (garden retail in Norway, Sweden and Finland), Presis Infra (railway infrastructure maintenance, primarily Norway), Diab Group (core materials for composites in wind turbines, marine and aerospace), HL Display (retail display solutions), LEDiL (LED lighting components), KVD (online vehicle auctions), Oase Outdoors (camping equipment), TFS HealthScience (contract research organization for pharmaceuticals), Knightec and Semcon (merged engineering and product development services), airteam (ventilation services, recently divested), Vestia (construction), and Expin Group (infrastructure investment platform); operations span Sweden, Norway, Denmark, Finland and other parts of Europe, with approximately 10,900 employees (excluding certain divestitures) generating net sales of SEK 32 billion and adjusted EBITA of SEK 2.3 billion in 2024. Founded in 1866 as a steel trading partnership by the Söderberg family and headquartered at Sturegatan 10 in Stockholm, Sweden, Ratos applies its Ratos Business System governance model emphasizing simplicity, speed of execution and people-focused decentralization to drive synergies, organic growth and acquisitions, typically holding investments for five to ten years with majority or significant minority stakes (at least 20%) and board representation. Recent major changes include the 2024 merger of Knightec (70% owned) and Semcon to form a leading Nordic engineering platform with cost/revenue synergies and acquisition potential; creation and partial listing of Sentia ASA on Euronext Oslo Børs in June 2025 (retaining 40% stake) consolidating HENT and SSEA construction operations; divestment of airteam in May 2025 as part of streamlining; reconstruction and legal completion of Plantasjen operations; expansion via add-ons such as Speed Group's acquisition of Nord Logistics (November 2024) and multi-billion SEK contract renewal with Ericsson (December 2024); HL Display's acquisition of Kost Klip Manufacturing (2024); Presis Infra holding increase and NOK 3 billion contracts (2024); LEDiL's pursuit of Ingemann Components (2024); leadership transitions including Gustaf Salford as Ratos CEO (November 2025), Hans Sahlin as Speed Group CEO (January 2025), new CFO Anna Vilogorac and multiple subsidiary CEO changes; arbitration award for Diab (SEK 300 million positive EBITA impact, July 2025); and new sustainability targets aligned with Science Based Targets initiative (December 2024), alongside ongoing platform builds like Expin Group.