Karnell

Karnell

KARNEL-B · ST · Industrials / Conglomerates

91.30SEK-0.50 (-0.54%)

Price History

Full chart

Market Stats

Previous Close91.80
Open91.70
Day Range90.90 – 92.60
52-Week Range56.10 – 108.00
Volume80.31K
Market Cap5.62B
P/E (TTM)34.67
Forward P/E0.00
EPS3.04
Dividend Yield0.00%
Beta0.83
50-Day Avg94.83
200-Day Avg76.85

About

Karnell Group AB (publ) is a private equity firm specializing in investments in add-on acquisitions, expansion and small and medium-sized companies. The firm seeks to invest in B2B industrial technology companies. The firm does not invest in general distributors or systems that are dependent on third-party suppliers. The firm focuses on companies based in the UK, Sweden, Finland, Italy and Nordic region. The firm seeks to invest between SEK50 million ($4.71 million) and SEK150 million ($14.14 million) in companies with a turnover between SEK50 million ($4.71 million) and SEK350 million ($33.01 million). The firm seeks to invest in companies having EBITA more than SEK10 million ($1.05 million) and an EBITA margin above 10 percent. The firm prefers to make majority investments and take clear ownership in its portfolio companies. The firm prefers to invest from its own balance sheet with an evergreen ownership horizon. Karnell Group AB (publ) is based in Stockholm, Sweden.

Company Details

  • SectorIndustrials
  • IndustryConglomerates
  • CEOMr. Petter Moldenius
  • Employees883
  • HeadquartersRiddargatan 13 D, Stockholm, Sweden, 114 51, Sweden
  • Websitehttps://www.karnell.se/en/

Leadership

  • Mr. Patrik RignellCo-Founder & Executive Chairman · b. 1968
  • Mr. Petter MoldeniusChief Executive Officer · b. 1980
  • Mr. Hans KarlanderCo-Founder & Board Member · b. 1953
  • Mr. Niklas SvenssonChief Financial Officer · b. 1981
  • Mr. Mika VenhoSenior Investment Director · b. 1974
  • Mr. Anders ElgemarkInvestment Director · b. 1988
  • Mr. Saku SänkiahoInvestment Director
  • Mr. Axel GustafssonInvestment Director
  • Ms. Amanda ValfridssonInvestment Manager

Financials

Income Statement

Currency: SEK2021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue422.34M880.13M1.10B1.41B1.70B
Growth (%)-+108.39%+25.36%+27.82%+20.29%
Cost of Revenue278.80M605.24M724.60M1.00B1.20B
Gross Profit143.53M274.89M378.70M405.90M501.20M
Gross Margin33.99%31.23%34.32%28.78%29.55%
Operating Expense109.08M178.77M246.10M255.20M293.60M
Operating Income34.46M96.12M132.60M150.70M207.60M
Operating Margin8.16%10.92%12.02%10.69%12.24%
EBITDA59.96M116.84M193.50M236.50M325.70M
EBITDA Margin14.20%13.27%17.54%16.77%19.20%
Net Income9.67M38.23M77.40M77.50M141.50M
Net Income Margin2.29%4.34%7.02%5.50%8.34%
Interest Expense10.53M18.95M28.00M37.00M35.60M
Interest Expense % of Total Revenue2.49%2.15%2.54%2.62%2.10%

Balance Sheet

Currency: SEK2021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets810.07M1.28B1.60B2.23B2.23B
Total Liabilities389.14M691.89M825.87M1.07B991.90M
Total Equity420.92M589.96M774.50M1.17B1.23B
Cash246.13M148.68M190.42M286.30M57.10M
Total Debt254.80M420.71M444.14M598.80M514.80M
Net Debt8.68M272.03M253.72M312.50M457.70M

Cash Flow

Currency: SEK2021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow19.14M56.74M132.73M174.10M219.50M
Investing Cash Flow-191.33M-382.11M-189.18M-386.50M-262.00M
Financing Cash Flow273.57M223.46M97.53M304.00M-179.10M
Capital Expenditure9.12M39.80M26.55M52.40M56.40M
Free Cash Flow10.01M16.93M106.18M121.70M163.10M
FCF to OCF52.33%29.84%80.00%69.90%74.31%

Earnings

Report DateMar 31, 2024Jun 30, 2024Sep 30, 2024Feb 26, 2025May 7, 2025Aug 14, 2025Nov 5, 2025Feb 13, 2026May 8, 2026Jul 20, 2026
EPS Estimate----------
EPS Actual0.050.290.530.560.360.680.850.700.481.00
Surprise----------
Timing----Pre-marketPre-marketPre-market---

Key Statistics & Ratios

Market Cap5.62B
Enterprise Value6.12B
Trailing P/E34.67
Forward P/E0.00
Price / Sales2.90
Price / Book3.91
EPS3.04
Book Value25.65
Revenue (TTM)1.94B
Gross Profit (TTM)1.10B
EBITDA354.30M
Profit Margin8.59%
Operating Margin15.55%
Return on Equity13.07%
Return on Assets6.53%
Shares Outstanding47.24M
Shares Float34.95M
Beta0.83
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%