Idun Industrier AB Class B

Idun Industrier AB Class B

SSTO:IDUN_B
315.00
SEK
-7.00
(-2.17%)
7.57EPS
57.32P/E
3.61BMarket Cap
Oct 23Next Earn
Idun Industrier AB Class B
STO:IDUN_B
(Nasdaq Stockholm)

Recent

price

315.00

P/E

ratio

57.32

div

yld

2.07%

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
SEK
42.57
56.63
65.01
92.8
116.1
158.34
193.81
190.61
199.83
220.35
Revenue per Share
0.99
0.64
-0.29
0.23
3.15
3.35
2.66
2.7
4.7
5.48
Basic EPS, GAAP
1.45
2.31
1.36
5.91
11.95
-1.11
18.98
17.74
13.3
18.35
Free Cash Flow per Basic Share
0.2
0.59
0.28
0.32
2.35
3.73
5.63
5.22
4.17
6.52
Dividend per Share
12.75
19.24
19.29
19.62
36.68
39.45
40.15
53.25
52.81
54.12
Book Value per Share
-11.04
-7.03
-18.46
-12.55
-32.46
-35.51
-35.97
-12.33
-22.93
14.59
Tangible Book Value per Share
11
11
11
7
10
11
11
12
12
12
Basic Weighted Avg Shares
453
603
692
680
1,161
1,685
2,063
2,192
2,298
2,534
Sales/Revenue/Turnover
6.85
6.4
3.17
6.22
9.05
9.15
8.44
8.44
8.27
8.29
Operating Margin (%)
31
43
54
56
96
132
165
172
175
195
Depreciation Expense
11
7
-3
2
32
36
28
31
54
63
Net Income, GAAP
30
43.28
95.53
56.28
39.69
40.45
46.41
47.86
41.35
44.23
Effective Tax Rate (%)
2.33
1.13
-0.44
0.25
2.72
2.12
1.37
1.41
2.35
2.49
Profit Margin (%)
83
168
202
196
341
591
523
681
504
479
Working Capital
192
254
390
365
527
811
875
907
883
996
LT Debt
123
178
196
204
665
723
763
860
845
883
Total Equity
- -
5.36
0.18
2.9
6.55
6.13
5.38
5.22
5.91
6.08
Return on Invested Capital (%)
- -
3.44
-1.04
0.85
3.29
2.45
2.59
2.2
3.58
3.74
Return on Capital (%)
- -
5.81
-2.17
1.19
11.8
8.8
6.69
5.96
8.85
10.28
Return on Common Equity (%)

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
106
116
119
LT Borrowings
883
880
996
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
12
12
12
Market Capitalization
4,087
3,546
3,615

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,007
1,009
1,028
Cash, Cash Equivalents & STI
154
83
77
Accounts Receivable, Net
342
393
382
Inventories
425
454
494
Total Current Liabilities
503
536
549
Payables & Accruals
- -
- -
- -
ST Debt
106
116
119
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
50.26%
-1.74%
Free Cash Flow
- -
-352.38%
-25%
Net Income, GAAP
- -
365.77%
74.19%
Sales/Revenue/Turnover
- -
29.86%
4.84%
Total Cash Common Dividend
- -
199.65%
-20%

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
549
577
499
567
2,192
2025
569
592
- -
615
2,298
2026
659
668
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.33
1.8
0.71
- -
2.7
2025
0.96
2
- -
0.52
4.7
2026
1.48
1.48
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3.5
1.57
0.12
0.43
5.22
2025
1.3
2.35
- -
0.43
4.17
2026
1.22
2.52
- -
- -
- -
Business
Idun Industrier AB (publ) is a Sweden-based investment holding company that acquires, develops and owns small and medium-sized industrial and service companies primarily in niche markets with high entry barriers. Founded in 2013 and headquartered in Stockholm, the company operates through approximately 18 independent group companies across manufacturing and service & maintenance segments, with activities spanning Sweden, other Nordic countries, rest of Europe and select international markets including the US, Germany and Estonia; it serves diverse customers such as industrial firms, commercial kitchens, agriculture, utilities, funeral industry, schools and heavy machinery operators. Core products and services encompass glass fiber reinforced fat- and oil separators plus concrete separators (BIA CleanTech); stainless-steel furnishings, kitchen machines, stoves, heating cabinets and related commercial kitchen equipment (Culina Products, Molins Rostfria); coffins, urns and funeral products (Fredahl Rydéns); micronutrients, fertilizers and soil/water/plant analyses for growers, farmers, golf courses and peat producers (LMI NoroTec, Agrum); safety and evaluator services for retail chains (Better Business); preventive maintenance for high-voltage substations (EKAB); mechanical components and machine parts distribution (Eugen Wiberger); air and flue gas emission measurements (ILEMA); grips, grapples, weighing systems and load attachments for heavy vehicles (Intermercato); actuators for tail lifts (Kjellbergs); identity products including sports water bottles and reflectors (Prident); learning and competence management tools for industry and vocational schools (P&L Nordic, 2B Best Business); wooden workbenches and cabinets for schools (Sjöbergs); industrial maintenance for pumps, pipes, coatings and seals (Ståthöga MA Teknik); rollers and mechanical components manufacturing plus maintenance (Triton Valsteknik); small hydropower turbines manufacturing, refurbishment and maintenance (TURAB); and related holdings like Stegaföretagen for further small company investments. Recent developments include increased ownership stakes in 2024 in key subsidiaries such as Intermercato, Culina Products, BIA CleanTech and P&L Nordic through follow-on investments; an add-on acquisition in autumn 2024 by LMI of a forest pest control business; full acquisition by Eugen Wiberger of hydrometallurgy specialist Meab Stainless; and expansion outside the Nordics via the 2025 purchase of Estonian funeral services firm Barem OÜ with its subsidiaries Forsius Matusebüroo and Puidu Taavet, marking Idun's first non-Nordic platform investment alongside ongoing bolt-on activity to mature portfolio companies.