AI assistant
Addtech AB — Interim / Quarterly Report 2022
Feb 8, 2022
7327_10-q_2022-02-08_c8af9a75-6868-41b2-b128-806cba82ce28.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT 1 APRIL - 31 DECEMBER 2021
THIRD QUARTER (1 OCTOBER - 31 DECEMBER 2021)
- Net sales increased by 24 percent and amounted to SEK 3,586 million (2,881).
- Operating profit before amortisation of intangible non-current assets (EBITA) increased by 51 percent and amounted to SEK 459 million (304) corresponding to an EBITA margin of 12.8 percent (10.6).
- Operating profit increased by 60 percent and amounted to SEK 382 million (238) corresponding to an operating margin of 10.7 percent (8.3).
- Profit after tax increased by 61 percent and amounted to SEK 279 million (174) and earnings per share before/after dilution amounted to SEK 0.95 (0.65).
PERIOD (1 APRIL - 31 DECEMBER 2021)
- Net sales increased by 20 percent and amounted to SEK 10,122 million (8,409).
- Operating profit before amortisation of intangible non-current assets (EBITA) increased by 40 percent and amounted to SEK 1,286 million (916) corresponding to an EBITA margin of 12.7 percent (10.9).
- Operating profit increased by 47 percent and amounted to SEK 1,065 million (723) corresponding to an operating margin of 10.5 percent (8.6).
- Profit after tax increased by 47 percent and amounted to SEK 792 million (539) and earnings per share before/after dilution amounted to SEK 2.80 (1.95). For the latest twelve month period earnings per share before/after dilution amounted to SEK 3.45 (2.90).
- Return on working capital (P/WC) amounted to 66 percent (54).
- Return on equity amounted to 28 percent (27) and the equity ratio amounted to 35 percent (33).
- Cash flow from operating activities amounted to SEK 805 million (1,050). For the latest twelve month period, cash flow per share from operating activities amounted to SEK 4.65 (5.60).
- Since the start of the financial year twelve acquisitions have been completed with total annual sales of about SEK 860 million.
| Rolling 12 | ||||||||
|---|---|---|---|---|---|---|---|---|
| GROUP SUMMARY | 3 months | 9 months | months | |||||
| SEKm | 31 Dec | 31 Dec | Δ | 31 Dec | 31 Dec | Δ | 31 Dec | 31 Mar |
| 2021 | 2020 | 2021 | 2020 | 2021 | 2021 | |||
| Net sales | 3,586 | 2,881 | 24% | 10,122 | 8,409 | 20% | 13,049 | 11,336 |
| EBITA | 459 | 304 | 51% | 1,286 | 916 | 40% | 1,621 | 1,251 |
| EBITA-margin % | 12.8 | 10.6 | 12.7 | 10.9 | 12.4 | 11.0 | ||
| Profit after financial items | 364 | 226 | 61% | 1,019 | 686 | 49% | 1,270 | 937 |
| Profit for the period | 279 | 174 | 61% | 792 | 539 | 47% | 982 | 729 |
| Earnings per share before dilution, SEK | 0.95 | 0.65 | 46% | 2.80 | 1.95 | 44% | 3.45 | 2.60 |
| Earnings per share after dilution, SEK | 0.95 | 0.65 | 46% | 2.80 | 1.95 | 44% | 3.45 | 2.60 |
| Cash flow from operating activities per | ||||||||
| share, SEK | - | - | - | - | 4.65 | 5.60 | ||
| Return on equity, % | 28 | 27 | 28 | 27 | 28 | 23 | ||
| Equity ratio, % | 35 | 33 | 35 | 33 | 35 | 35 |
Comparisons in parentheses refer to the corresponding period of the previous year, unless stated otherwise.
CEO´S COMMENTS
THIRD QUARTER – GOOD ORGANIC GROWTH IN ALL BUSINESS AREAS
Our strong position in strategically selected growth areas continues to deliver good organic growth in all business areas. Thanks to the commitment and hard work of our entrepreneurial driven companies, we continue to cope with a strained supply chain and an ongoing pandemic and we were, on the whole, able to capture the quarter's high level of demand and deliver in accordance with our commitments. Combined with several project deliveries towards the end of the period, this resulted in a total sales increase of 24 percent, of which 13 percent was organic. Despite a certain increase in costs, EBITA increased by 51 percent during the quarter, with strengthened margins in all business areas.
MARKET TREND
The market situation remained very good in all of our customer segments, with the exception of the marine sector, where the lack of willingness to invest persisted, although with a slightly positive trend. Sales of input components to manufacturers of special vehicles and to the medical and mechanical industries remained fundamentally strong, while the market situation in the forest and sawmill industry was very strong. The business situation in other important segments, such as electronics and electricity-related products for building and installation customers, was favourable, while being stable in wind power. Demand regarding projects to build out and strengthen national and regional power grids, particularly in the Swedish market, increased from already high levels. Geographically, the market situation remained strongest in Sweden and Finland. Denmark was stable at satisfactory levels while Norway continued to experience a slightly weaker demand situation. For our companies operating outside the Nordic region, the market situation further improved during the quarter.
ACQUISITIONS
Our strategy, according to which we acquire companies carefully selected in niche areas with a high technical content, good stable profitability and clear growth potential, continues to deliver successful acquisitions. Three companies were acquired in the third quarter. Since the beginning of the financial year, a total of 12 companies have been acquired, adding total annual sales of approximately SEK 860 million and bringing some 240 new employees into the Group. Entirely in line with our strategy, the proportion of acquisitions with a clear sustainability profile, as well as in markets outside the Nordic region, is increasing. Regardless of geography, we are always mindful of cultural matching to foster conditions for various forms of collaboration in the networks that comprise our business units. Our business model, with strictly decentralised responsibilities combined with active ownership, continues to attract many privately owned companies. Given this and a strong balance sheet, we perceive favourable opportunities to continue maintaining a good acquisition rate.
OUTLOOK
The high level of customer activity remains and our order books have continued to strengthen. On the other hand, we expect this high level of demand to abate somewhat as the lengthy supply chain lead times normalise. Costs associated with sales promotion activities in the companies are expected to continue rising, although good cost control is being maintained. Following our reorganisation last autumn, we now have five business areas with sharpened niche strategies through which we are fully focused on capturing the potential in select growth areas. Addtech's strategy and business model work very well and the conditions to continue generating sustainable profitable growth are good.
Niklas Stenberg President and CEO

GROUP DEVELOPMENT
Sales development
Net sales in the Addtech Group increased in the third quarter by 24 percent to SEK 3,586 million (2,881). The organic growth amounted to 13 percent and acquired growth amounted to 11 percent. Exchange rate changes affect net sales marginally positively, corresponding to SEK 15 million.
Net sales in the Addtech Group during the period increased by 20 percent to SEK 10,122 million (8,409). The organic growth amounted to 12 percent and acquired growth amounted to 9 percent. Exchange rate changes had a negative effect of 1 percent on net sales, corresponding to SEK 57 million.
Profit development
EBITA in the third quarter amounted to SEK 459 million (304), representing an increase of 51 percent. Operating profit increased during the quarter by 60 percent to SEK 382 million (238) and the operating margin amounted to 10.7 percent (8.3). Net financial items amounted to SEK -18 million (-12) and profit after financial items increased by 61 percent to SEK 364 million (226).
Profit after tax increased by 61 percent to SEK 279 million (174) corresponding to earnings per share before/after dilution of SEK 0.95 (0.65).
EBITA for the period amounted to SEK 1,286 million (916), representing an increase of 40 percent. Operating profit increased during the period by 47 percent to SEK 1,065 million (723) and the operating margin amounted to 10.5 percent (8.6). Net financial items were SEK -46 million (-37) and profit after financial items increased by 49 percent to SEK 1,019 million (686).
Profit after tax for the period increased by 47 percent to SEK 792 million (539) and the effective tax rate amounted to 22 percent (21). Earnings per share before/after dilution for the period amounted to SEK 2.80 (1.95). For the latest twelve month period, earnings per share before/after dilution amounted to SEK 3.45 (2.90).

Net sales and EBITA margin, rolling 12 months
DEVELOPMENT IN THE BUSINESS AREAS
AUTOMATION
Net sales in Automation increased in the third quarter by 19 percent to SEK 691 million (582) and EBITA increased by 40 percent to SEK 76 million (54). Net sales during the period increased by 18 percent to SEK 1,888 million (1,604) and EBITA increased by 46 percent to SEK 205 million (140).
Market
In the third quarter, the market situation was favourable for the business area as a whole. The business situation was positive for the companies operating in the mechanical industry and medical technology. In other segments of significance for the business area, such as the defence and process industries, demand was good and sales were stable. The market situation was positive in all geographies, with the units outside the Nordic region experiencing the strongest trend.
ELECTRIFICATION
Net sales in Electrification increased in the third quarter by 26 percent to SEK 677 million (539) and EBITA increased by 42 percent to SEK 73 million (51). Net sales during the period increased by 17 percent to SEK 1,897 million (1,622) and EBITA increased by 33 percent to SEK 229 million (173).
Market
During the quarter, the business situation was favourable in the key market segments, including electronics, energy and special vehicles. Demand for customised battery solutions remained strong and the trend in telecom was positive, while it was stable in wind power and medical technology. Volumes increased despite challenges in the supply chain, while the operating margin was impacted somewhat negatively in the quarter by restructuring and acquisition costs of approximately SEK 3 million.
ENERGY
Net sales in Energy increased in the third quarter by 11 percent to SEK 918 million (824) and EBITA increased by 16 percent to SEK 114 million (98). Net sales during the period increased by 9 percent to SEK 2,750 million (2,515) and EBITA increased by 15 percent to SEK 342 million (298).
Market
The market situation remained strong among infrastructure products for national and regional power grids. Demand increased during the quarter, while sales were stable at high levels. The business situation remained favourable among niche products for electricity distribution, the manufacturing industry and the expansion of fibre-optic networks, as well as among building and installation products, while it was stable in wind power.
INDUSTRIAL SOLUTIONS
Net sales in Industrial Solutions increased in the third quarter by 57 percent to SEK 722 million (460) and EBITA increased by 84 percent to SEK 133 million (72). Net sales during the period increased by 53 percent to SEK 1,949 million (1,270) and EBITA increased by 77 percent to SEK 327 million (185).
Market
The outcome for the third quarter was pervaded by a very strong market situation for those of our companies that have sales to the forest and sawmill industry, with incremental margins remaining favourable. The business situation for control and ergonomics products developed in-house, as well as for hydraulics solutions for special vehicles, continued to develop positively, as was also the case for the companies operating in the mechanical industry and in waste & recycling. The revaluation of contingent purchase consideration impacted the business area's profit positively by about SEK 8 million in the quarter.
PROCESS TECHNOLOGY
Net sales in Process Technology increased in the third quarter by 22 percent to SEK 585 million (481) and EBITA increased by 73 percent to SEK 74 million (43). Net sales during the period increased by 17 percent to SEK 1,657 million (1,413) and EBITA increased by 56 percent to SEK 215 million (138).
Market
The business situation in the third quarter was in general very positive for the business area, with high demand in the key market segments forest and process, energy and mechanical industry, while it was stable for the companies exposed to the marine segment. The completion of several project towards the end of the calendar year entailed a very good outcome in project-related sales, which also provided some leverage on the margin.
OTHER FINANCIAL INFORMATION
Profitability, financial position and cash flow
The return on equity at the end of the period was 28 percent (27), and return on capital employed was 19 percent (17). Return on working capital P/WC (EBITA in relation to working capital) amounted to 66 percent (54).
At the end of the period the equity ratio amounted to 35 percent (33). Equity per share, excluding noncontrolling interest, totalled SEK 13.65 (10.60). The Group's net debt at the end of the period amounted to SEK 3,299 million (2,976), excluding pension liabilities of SEK 344 million (387). The net debt/equity ratio, calculated on the basis of net debt excluding provisions for pensions amounted to 0.8 (1.0).
Cash and cash equivalents consisting of cash and bank equivalents and approved but non-utilised credit facilities amounted to SEK 1,654 million (1,893) at 31 December 2021.
Cash flow from operating activities amounted to SEK 805 million (1,050) during the period. Company acquisitions and disposals including settlement of contingent consideration regarding acquisitions implemented in previous years amounted to SEK 711 million (1,054). Investments in non-current assets totalled SEK 72 million (51) and disposal of non-current assets amounted to SEK 7 million (6). Repurchase of call options amounted to SEK 37 million (23) and exercised and issued call options totalled SEK 40 million (43). Dividend paid to the shareholders of the Parent Company totalled SEK 323 million (269), corresponding to SEK 1.20 (1.00) per share. The dividend was paid out in the second quarter.
Employees
At the end of the period, the number of employees was 3,381 compared to 3,133 at the beginning of the financial year. During the period, completed acquisitions resulted in an increase of the number of employees by 239. The average number of employees in the latest 12-month period was 3,240.
Ownership structure
At the end of the period the share capital amounted to SEK 51.1 million.
| Number of | Number of | Percentage of | Percentage of | |
|---|---|---|---|---|
| Class of shares | shares | votes | capital | votes |
| Class A shares, 10 votes per share | 12,885,744 | 128,857,440 | 4.7% | 33.1% |
| Class B shares, 1 vote per share | 259,908,240 | 259,908,240 | 95.3% | 66.9% |
| Total number of shares before | ||||
| repurchases | 272,793,984 | 388,765,680 | 100.0% | 100.0% |
| Repurchased class B shares | -3,320,272 | 1.2% | 0.9% | |
| Total number of shares after | ||||
| repurchases | 269,473,712 |
Addtech has four outstanding call option programmes for a total of 3,184,070 shares. Call options issued on repurchased shares entail a dilution effect of about 0.3 percent during the latest 12-month period. Addtech's own shareholdings fully meet the needs of the outstanding call option programmes.
| Corresponding | Proportion | Exercise | Exercise | |||
|---|---|---|---|---|---|---|
| Outstanding | Number of | number of | of total | price per | price per | |
| programme | options | shares | shares | option | share | Expiration period |
| 2021/2025 | 768,070 | 768,070 | 0.3% | 214.40 | 214.40 | 9 Sep 2024 - 11 Jun 2025 |
| 2020/2024 | 250,000 | 1,000,000 | 0.4% | 538.10 | 134.53 | 4 Sep 2023 - 5 Jun 2024 |
| 2019/2023 | 300,000 | 1,200,000 | 0.4% | 321.80 | 80.45 | 5 Sep 2022 - 2 Jun 2023 |
| 2018/2022 | 54,000 | 216,000 | 0.1% | 232.90 | 58.23 | 6 Sep 2021 - 3 Jun 2022 |
| Total | 1,372,070 | 3,184,070 |
Acquisitions and disposals
During the period, 1 April to 30 September 2021 the following acquisitions were completed; AVT Industriteknik AB, Sweden, Tritech Solutions AB, Sweden, and Systerra Computer GmbH, Germany, was acquired to become part of the Automation business area. EK Power Solutions AB, Sweden, was acquired to become part of the Electrification business area. ESi Controls Ltd., Great Britain, and IETV Elektroteknik AB, Sweden, was acquired to become part of the Energy business area. Hydro-Material Oy, Finland, was acquired to become part of the Industrial Solutions business area. KZ moder AB, Sweden, och Finnchain Oy, Finland, was acquired to become part of the Process Technology business area.
During the third quarter, three acquisitions took place:
On 1 October, ABH Stromschienen GmbH ("ABH"), Germany, was acquired to become part of the Electrification business area. ABH develops, specifies, and delivers power distribution systems for applications for data centers, industry and e-mobility. The company has 22 employees and sales of approximately EUR 10 million.
On 1 October, Ko Hartog Verkeerstechniek B.V., Netherlands, was acquired to become part of the Energy business area. Ko Hartog Verkeerstechniek B.V. develops, produces and sells traffic signal systems and other traffic safety equipment and offers assembling, installation, service and maintenance of the products. The company has 18 employees and sales of approximately EUR 8 million.
On 1 November, Jolex AB, Sweden, was acquired to become part of the Electrification business area. Jolex delivers shielding and heat-conducting products to applications in military, medical, data and telecom. The company has 1 employee and sales of approximately SEK 20 million.
The purchase price allocation calculations for the acquisitions completed during the period 1 April – 31 December 2020 have now been finalised. No significant adjustments have been made to the calculations. Acquisitions completed as of the 2020/2021 financial year are distributed among the Group's business areas as follows:
| Net sales, | Number of | |||
|---|---|---|---|---|
| Acquisitions 2020/2021 | Closing | SEKm* | employees* | Business Area |
| Elkome Group Oy, Finland | April, 2020 | 85 | 38 | Automation |
| Peter Andersson AB, Sweden | April, 2020 | 30 | 9 | Energy |
| Valutec Group AB, Sweden | April, 2020 | 350 | 45 | Industrial Solutions |
| Fluidcontrol Oy, Finland | September, 2020 | 41 | 20 | Process Technology |
| Kaptas Oy, Finland | September, 2020 | 41 | 27 | Automation |
| Elsystem i Perstorp AB, Sweden | September, 2020 | 40 | 18 | Automation |
| Martin Bruusgaard AS, Norway | September, 2020 | 108 | 30 | Process Technology |
| Satco Komponent AB, Sweden | October, 2020 | 18 | 2 | Electrification |
| Skyltar & Märken Gruppen AB, Sweden | October, 2020 | 60 | 23 | Energy |
| OF-Beteiligungs AG, Switzerland | December, 2020 | 170 | 35 | Industrial Solutions |
| Powernor AS, Norway | January, 2021 | 35 | 6 | Electrification |
| Synective Labs AB, Sweden | January, 2021 | 30 | 27 | Automation |
| Impact Air Systems Ltd. and Impact Technical | ||||
| Services Ltd., Great Britain | January, 2021 | 95 | 33 | Industrial Solutions |
| Fairfield Trading Company Ltd., Great Britain | March, 2021 | 37 | 8 | Electrification |
| Net sales, | Number of | |||
| Acquisitions 2021/2022 | Closing | SEKm* | employees* | Affärsområde |
| ESi Controls Ltd., Great Britain | April, 2021 | 95 | 15 | Energy |
| Hydro-Material Oy, Finland | April, 2021 | 50 | 5 | Industrial Solutions |
| IETV Elektroteknik AB, Sweden | May, 2021 | 80 | 38 | Energy |
| AVT Industriteknik AB, Sweden | May, 2021 | 70 | 42 | Automation |
| EK Power Solutions AB, Sweden | July, 2021 | 40 | 25 | Electrification |
| KZ moder AB, Sweden | July, 2021 | 100 | 29 | Process Technology |
| Finnchain Oy, Finland | July, 2021 | 70 | 20 | Process Technology |
| Tritech Solutions AB, Sweden | August, 2021 | 60 | 8 | Automation |
| Systerra Computer GmbH, Germany | September, 2021 | 95 | 16 | Automation |
| ABH Stromschienen GmbH, Germany | October, 2021 | 100 | 22 | Electrification |
| Ko Hartog Verkeerstechniek B.V., Netherlands | October, 2021 | 80 | 18 | Energy |
| Jolex AB, Sweden | November, 2021 | 20 | 1 | Electrification |
* Refers to assessed condition at the time of acquisition on a full-year basis.
If all acquisitions which have taken effect during the period had been completed on 1 April 2021, their impact would have been an estimated SEK 670 million on Group net sales, about SEK 75 million on operating profit and about SEK 55 million on profit after tax for the period.
Addtech normally employs an acquisition structure comprising basic purchase consideration and contingent consideration. The outcome of contingent purchase considerations is determined by the future earnings reached by the companies and is subject to a fixed maximum level. Of considerations not yet paid for acquisitions during the period, the discounted value amounts to SEK 128 million. The contingent purchase considerations fall due for payment within three years and the outcome is subject to a maximum of SEK 153 million.
Transaction costs for acquisitions that resulted in an ownership transfer during the period, amounted to SEK 9 million (8) and are reported under Selling expenses.
Revaluation of contingent consideration had a positive net effect of SEK 5 million (7) during the period. The impact on profits are reported under Other operating income and Other operating expenses, respectively.
According to the preliminary acquisitions analyses, the assets and liabilities included in the acquisitions were as follows, during the period:
| Carrying amount at | Adjustment to | ||
|---|---|---|---|
| acquisition date | fair value | Fair value | |
| Intangible non-current assets | 6 | 361 | 367 |
| Other non-current assets | 18 | 18 | |
| Inventories | 139 | 139 | |
| Other current assets | 301 | 301 | |
| Deferred tax liability/tax asset | -3 | -81 | -84 |
| Other liabilities | -203 | -203 | |
| Acquired net assets | 258 | 280 | 538 |
| 1) Goodwill |
363 | ||
| 2) Non-controlling interests |
-10 | ||
| 3) Consideration |
891 | ||
| Less: cash and cash equivalents in acquired businesses | -138 | ||
| Less: consideration not yet paid | -125 | ||
| Effect on the Group's cash and cash equivalents | 628 |
1) Goodwill is justified by expected future sales trend and profitability as well as the personnel included in the acquired companies. 2) Non-controlling interests have been measured at fair value, which entails that goodwill is also reported for non-controlling interests.
3) The consideration is stated excluding acquisition expenses.
Parent Company
Parent Company net sales amounted to SEK 48 million (47) and profit after financial items was SEK -21 million (-11). Net investments in non-current assets were SEK 1 million (0). The Parent Company's financial net debt was SEK 323 million (653) at the end of the period.
OTHER DISCLOSURES
Accounting policies
The interim report has been prepared in accordance with IFRS as adopted by the EU, with IAS 34 Interim Financial Reporting being applied. Apart from in the financial statements and their accompanying notes, disclosures in accordance with IAS 34.16A also appear in other parts of the interim report. The interim report for the Parent Company has been prepared in accordance with the Annual Accounts Act and the Securities Market Act, which is in accordance with the provisions of RFR 2 Accounting for Legal Entities.
In the interim report, the same accounting principles and bases of calculation have been applied as in the most recent annual report. The new and revised IFRS standards and IFRIC statements that come into force as of the 2021/2022 financial year have had no material effect on the Group's financial reports.
Governmental support measures
Those governmental support measures that have been received or will be received as an effect of the COVID-19 pandemic will be recognized in the income statement when it is reasonably certain that the conditions for receiving the support have been met or will be met. These grants are recognised under other operating income or as a reduction in personnel expenses.
Alternative performance measures
The Company presents certain financial measures in the interim report that are not defined according to IFRS. The Company believes that these measures provide valuable supplemental information to investors and the Company's management as they allow for evaluation of trends and the Company's performance. Since all companies do not calculate financial measures in the same way, they are not always comparable to measures used by other companies. These financial measures should therefore not be considered to be a replacement for measurements as defined under IFRS. For definitions and reconciliation tables of the performance measures that Addtech uses, please see page 17-20.
Risks and factors of uncertainty
Addtech's profit and financial position, as well as its strategic position, are affected by a number of internal factors under Addtech's control and by a number of external factors over which Addtech has limited influence. The most important risk factors for Addtech are the state of the economy, combined with structural change and the competitive situation.
Please see section Risks and uncertainties (page 58-60) in the annual report for 2020/2021 for further details.
The Parent Company is indirectly affected by the above risks and uncertainty factors due to its role in the organisation.
Transactions with related parties
No transactions between Addtech and related parties that have significantly affected the Group's position and earnings have taken place during the period.
Seasonal effects
Addtech's sales of high-tech products and solutions in the manufacturing industry and infrastructure are not subject to major seasonal variations. The number of production days and customers' demand and willingness to invest can vary over the quarters.
Nomination committee
The 2021 Annual General Meeting authorised the Board Chairman to establish a nomination committee for upcoming elections to the Board, by appointing members among representatives of the five shareholders who controlled the largest number of votes in the Company at 31 December 2021, to serve on the nomination committee. In accordance with the above, the committee comprises these appointed members: Anders Börjesson (appointed by Tisenhult Invest AB), Henrik Hedelius (appointed by Tom Hedelius), Marianne Nilsson (appointed by Swedbank Robur Fonder), Patrik Jönsson (appointed by SEB Investment Management) and Per Trygg (appointed by Lannebo Fonder). Information on how to contact the committee is available on the Addtech website.
New organisational structure from 1 October
On 1 October, a reorganisation was implemented to adapt the operations and further strengthen the network between the companies. The new organisation still comprises five business areas with clear niche strategies. Restated figures according to the new organisation was published on 20 December 2021.
Events after the end of the period
No events requiring reporting have occured after the end of the period.
Stockholm February 8, 2022
Niklas Stenberg President and CEO
This report has not been subject to review by the company's auditor.
FURTHER INFORMATION
Publication
This information is information that Addtech AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation. The information was submitted for publication, through the agency of the contact persons set out below, at 8.15 a.m CET on 8 February 2022.
Future information
2022-05-17 Year-end report 1 April 2021 - 31 March 2022 2022-07-15 Interim report 1 April - 30 June 2022 2022-08-25 Annual General Meeting 2022 will be held at IVA, Grev Turegatan 16, Stockholm at 2.00 p.m
The Group's annual report for 2021/2022 will be published on Addtech's website in July 2022.
For further information, please contact:
Niklas Stenberg, President and CEO, +46 8 470 49 00 Malin Enarson, CFO, +46 705 979 473
BUSINESS AREA
| Net sales by business area | 2021/2022 | 2020/2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Quarterly data, SEKm | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |
| Automation | 691 | 604 | 593 | 576 | 582 | 502 | 520 | |
| Electrification | 677 | 618 | 602 | 572 | 539 | 529 | 554 | |
| Energy | 918 | 895 | 937 | 756 | 824 | 825 | 866 | |
| Industrial Solutions | 722 | 602 | 625 | 530 | 460 | 414 | 396 | |
| Process Technology | 585 | 545 | 527 | 498 | 481 | 456 | 476 | |
| Group items | -7 | -7 | -5 | -5 | -5 | -3 | -7 | |
| Addtech Group | 3,586 | 3,257 | 3,279 | 2,927 | 2,881 | 2,723 | 2,805 |
| EBITA by business area | 2021/2022 | 2020/2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Quarterly data, SEKm | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | |
| Automation | 76 | 73 | 56 | 77 | 54 | 46 | 40 | |
| Electrification | 73 | 83 | 73 | 63 | 51 | 60 | 62 | |
| Energy | 114 | 112 | 116 | 95 | 98 | 100 | 100 | |
| Industrial Solutions | 133 | 102 | 92 | 67 | 72 | 64 | 49 | |
| Process Technology | 74 | 64 | 77 | 30 | 43 | 42 | 53 | |
| Group items | -11 | -9 | -12 | 3 | -14 | -6 | 2 | |
| EBITA | 459 | 425 | 402 | 335 | 304 | 306 | 306 | |
| Depr. of intangible non-current assets | -77 | -74 | -70 | -69 | -66 | -64 | -63 | |
| – of which acquisitions | -73 | -70 | -67 | -64 | -62 | -61 | -60 | |
| Operating profit | 382 | 351 | 332 | 266 | 238 | 242 | 243 |
| Net sales | 3 months | 9 months | Rolling 12 months | |||
|---|---|---|---|---|---|---|
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Mar | |
| SEKm | 2021 | 2020 | 2021 | 2020 | 2021 | 2021 |
| Automation | 691 | 582 | 1,888 | 1,604 | 2,464 | 2,180 |
| Electrification | 677 | 539 | 1,897 | 1,622 | 2,469 | 2,194 |
| Energy | 918 | 824 | 2,750 | 2,515 | 3,506 | 3,271 |
| Industrial Solutions | 722 | 460 | 1,949 | 1,270 | 2,479 | 1,800 |
| Process Technology | 585 | 481 | 1,657 | 1,413 | 2,155 | 1,911 |
| Group items | -7 | -5 | -19 | -15 | -24 | -20 |
| Addtech Group | 3,586 | 2,881 | 10,122 | 8,409 | 13,049 | 11,336 |
| EBITA and EBITA | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| margin | 3 months | 9 months | Rolling 12 months | |||||||||
| 31 Dec 2021 31 Dec 2020 |
31 Dec 2021 31 Dec 2020 |
31 Dec 2021 | 31 Mar 2021 | |||||||||
| SEKm | % SEKm | % | SEKm | % SEKm | % | SEKm | % SEKm | % | ||||
| Automation | 76 | 11.0 | 54 | 9.3 | 205 | 10.8 | 140 | 8.7 | 282 | 11.4 | 217 | 10.0 |
| Electrification | 73 | 10.7 | 51 | 9.5 | 229 | 12.1 | 173 | 10.7 | 292 | 11.8 | 236 | 10.8 |
| Energy | 114 | 12.4 | 98 | 11.8 | 342 | 12.4 | 298 | 11.8 | 437 | 12.5 | 393 | 12.0 |
| Industrial Solutions | 133 | 18.4 | 72 | 15.7 | 327 | 16.8 | 185 | 14.5 | 394 | 15.9 | 252 | 14.0 |
| Process Technology | 74 | 12.7 | 43 | 8.9 | 215 | 13.0 | 138 | 9.8 | 245 | 11.4 | 168 | 8.8 |
| Group items | -11 | -14 | -32 | -18 | -29 | -15 | ||||||
| EBITA | 459 | 12.8 | 304 | 10.6 | 1,286 | 12.7 | 916 | 10.9 | 1,621 | 12.4 | 1,251 | 11.0 |
| Depr. of intangible non | ||||||||||||
| current assets | -77 | -66 | -221 | -193 | -290 | -262 | ||||||
| – of which acquisitions | -73 | -62 | -210 | -183 | -274 | -247 | ||||||
| Operating profit | 382 | 10.7 | 238 | 8.3 | 1,065 | 10.5 | 723 | 8.6 | 1,331 | 10.2 | 989 | 8.7 |
DISAGGREGATION OF REVENUE
| Net sales by the subsidiaries geographical location |
3 months 31 Dec 2021 |
||||||
|---|---|---|---|---|---|---|---|
| SEKm | Automation | Electrification | Energy | Industrial Solutions |
Process Technology |
Group items |
Addtech Group |
| Sweden | 220 | 364 | 279 | 415 | 131 | -2 | 1,407 |
| Denmark | 148 | 54 | 273 | 10 | 103 | -3 | 585 |
| Finland | 116 | 122 | 53 | 144 | 132 | -1 | 566 |
| Norway | 38 | 63 | 160 | 22 | 129 | -1 | 411 |
| Europe | 168 | 57 | 133 | 84 | 83 | 0 | 525 |
| Other countries | 1 | 17 | 20 | 47 | 7 | 0 | 92 |
| Total | 691 | 677 | 918 | 722 | 585 | -7 | 3,586 |
| Net sales by the subsidiaries geographical location |
9 months 31 Dec 2021 |
||||||
|---|---|---|---|---|---|---|---|
| SEKm | Automation | Electrification | Energy | Industrial Solutions |
Process Technology |
Group items |
Addtech Group |
| Sweden | 605 | 1,044 | 745 | 1,107 | 364 | -5 | 3,860 |
| Denmark | 419 | 177 | 878 | 32 | 301 | -8 | 1,799 |
| Finland | 327 | 323 | 172 | 368 | 375 | -4 | 1,561 |
| Norway | 96 | 181 | 505 | 56 | 367 | -2 | 1,203 |
| Europe | 435 | 123 | 393 | 262 | 237 | 0 | 1,450 |
| Other countries | 6 | 49 | 57 | 124 | 13 | 0 | 249 |
| Total | 1,888 | 1,897 | 2,750 | 1,949 | 1,657 | -19 | 10,122 |
| Net sales by the subsidiaries | 3 months | ||||||
|---|---|---|---|---|---|---|---|
| geographical location | 31 Dec 2020 | ||||||
| Industrial | Process | Group | Addtech | ||||
| SEKm | Automation | Electrification | Energy | Solutions | Technology | items | Group |
| Sweden | 175 | 312 | 265 | 285 | 83 | -2 | 1,118 |
| Denmark | 142 | 55 | 243 | 7 | 95 | 0 | 542 |
| Finland | 122 | 98 | 49 | 92 | 89 | -3 | 447 |
| Norway | 34 | 47 | 155 | 21 | 145 | 0 | 402 |
| Europe | 107 | 17 | 93 | 25 | 63 | 0 | 305 |
| Other countries | 2 | 10 | 19 | 30 | 6 | 0 | 67 |
| Total | 582 | 539 | 824 | 460 | 481 | -5 | 2,881 |
| Net sales by the subsidiaries | 9 months | ||||||
|---|---|---|---|---|---|---|---|
| geographical location | 31 Dec 2020 | ||||||
| Industrial | Process | Group | Addtech | ||||
| SEKm | Automation | Electrification | Energy | Solutions | Technology | items | Group |
| Sweden | 467 | 941 | 742 | 744 | 289 | -7 | 3,176 |
| Denmark | 393 | 162 | 753 | 37 | 302 | -4 | 1,643 |
| Finland | 309 | 294 | 160 | 273 | 281 | -3 | 1,314 |
| Norway | 97 | 153 | 519 | 58 | 359 | -1 | 1,185 |
| Europe | 334 | 48 | 276 | 54 | 162 | 0 | 874 |
| Other countries | 4 | 24 | 65 | 104 | 20 | 0 | 217 |
| Total | 1,604 | 1,622 | 2,515 | 1,270 | 1,413 | -15 | 8,409 |
CONSOLIDATED INCOME STATEMENT, CONDENSED
| 3 months | 9 months | Rolling 12 months | |||||
|---|---|---|---|---|---|---|---|
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Mar | ||
| SEKm | 2021 | 2020 | 2021 | 2020 | 2021 | 2021 | |
| Net sales | 3,586 | 2,881 | 10,122 | 8,409 | 13,049 | 11,336 | |
| Cost of sales | -2,497 | -1,984 | -7,010 | -5,847 | -9,026 | -7,863 | |
| Gross profit | 1,089 | 897 | 3,112 | 2,562 | 4,023 | 3,473 | |
| Selling expenses | -538 | -478 | -1,528 | -1,346 | -2,025 | -1,843 | |
| Administrative expenses | -190 | -171 | -553 | -475 | -715 | -637 | |
| Other operating income and expenses | 21 | -10 | 34 | -18 | 48 | -4 | |
| Operating profit | 382 | 238 | 1,065 | 723 | 1,331 | 989 | |
| - as % of net sales | 10.7 | 8.3 | 10.5 | 8.6 | 10.2 | 8.7 | |
| Financial income and expenses | -18 | -12 | -46 | -37 | -61 | -52 | |
| Profit after financial items | 364 | 226 | 1,019 | 686 | 1,270 | 937 | |
| - as % of net sales | 10.1 | 7.8 | 10.1 | 8.2 | 9.7 | 8.3 | |
| Income tax expense | -85 | -52 | -227 | -147 | -288 | -208 | |
| Profit for the period | 279 | 174 | 792 | 539 | 982 | 729 | |
| Profit for the period attributable to: | |||||||
| Equity holders of the Parent Company | 265 | 168 | 761 | 523 | 944 | 706 | |
| Non-controlling interests | 14 | 6 | 31 | 16 | 38 | 23 | |
| Earnings per share before dilution, SEK | 0.95 | 0.65 | 2.80 | 1.95 | 3.45 | 2.60 | |
| Earnings per share after dilution, SEK | 0.95 | 0.65 | 2.80 | 1.95 | 3.45 | 2.60 | |
| Average number of shares after | |||||||
| repurchases, '000s | 269,456 | 269,159 | 269,363 | 268,991 | 269,331 | 269,051 | |
| Number of shares at end of the period, | |||||||
| '000s | 269,474 | 269,227 | 269,474 | 269,227 | 269,474 | 269,275 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME, CONDENSED
| 3 months | 9 months | Rolling 12 months | ||||
|---|---|---|---|---|---|---|
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Mar | |
| SEKm | 2021 | 2020 | 2021 | 2020 | 2021 | 2021 |
| Profit for the period | 279 | 174 | 792 | 539 | 982 | 729 |
| Items that may be reclassified to profit or | ||||||
| loss | ||||||
| Cash flow hedges | 1 | -4 | 2 | -6 | 5 | -3 |
| Foreign currency translation differences for | ||||||
| the period | 85 | -136 | 35 | -289 | 182 | -142 |
| Items that will not be reclassified to profit or | ||||||
| loss | ||||||
| Actuarial effects of the net pension obligation | -5 | - | -5 | -24 | 34 | 15 |
| Other comprehensive income | 81 | -140 | 32 | -319 | 221 | -130 |
| Total comprehensive income | 360 | 34 | 824 | 220 | 1,203 | 599 |
| Total comprehensive income attributable | ||||||
| to: | ||||||
| Equity holders of the Parent Company | 344 | 31 | 792 | 211 | 1,161 | 580 |
| Non-controlling interests | 16 | 3 | 32 | 9 | 42 | 19 |
CONSOLIDATED BALANCE SHEET, CONDENSED
| SEKm | 31 Dec 2021 | 31 Dec 2020 | 31 Mar 2021 |
|---|---|---|---|
| Goodwill | 3,109 | 2,604 | 2,727 |
| Other intangible non-current assets | 1,938 | 1,728 | 1,769 |
| Property, plant and equipment | 991 | 965 | 1,008 |
| Financial non-current assets | 65 | 61 | 60 |
| Total non-current assets | 6,103 | 5,358 | 5,564 |
| Inventories | 2,266 | 1,716 | 1,661 |
| Current receivables | 2,474 | 1,835 | 2,161 |
| Cash and cash equivalents | 478 | 454 | 420 |
| Total current assets | 5,218 | 4,005 | 4,242 |
| Total assets | 11,321 | 9,363 | 9,806 |
| Total equity | 3,952 | 3,084 | 3,450 |
| Interest-bearing provisions | 344 | 387 | 336 |
| Non-interest-bearing provisions | 426 | 369 | 388 |
| Non-current interest-bearing liabilities | 2,359 | 2,104 | 2,056 |
| Non-current non-interest-bearing liabilities | 10 | 9 | 9 |
| Total non-current liabilities | 3,139 | 2,869 | 2,789 |
| Non-interest-bearing provisions | 56 | 61 | 56 |
| Current interest-bearing liabilities | 1,418 | 1,326 | 1,162 |
| Current non-interest-bearing liabilities | 2,756 | 2,023 | 2,349 |
| Total current liabilities | 4,230 | 3,410 | 3,567 |
| Total equity and liabilities | 11,321 | 9,363 | 9,806 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY, CONDENSED
| SEKm | 31 Dec 2021 | 31 Dec 2020 | 31 Mar 2021 |
|---|---|---|---|
| Opening balance | 3,450 | 3,076 | 3,076 |
| Exercised, issued and repurchased options | 3 | 20 | 25 |
| Dividend, ordinary | -323 | -269 | -269 |
| Dividend, non-controlling interests | -14 | -4 | -4 |
| Change non-controlling interests | 12 | 163 | 158 |
| Option debt, acquisition | - | -122 | -135 |
| Total comprehensive income | 824 | 220 | 599 |
| Closing balance | 3,952 | 3,084 | 3,450 |
CONSOLIDATED CASH FLOW STATEMENT, CONDENSED
| 3 months | 9 months | Rolling 12 months | |||||
|---|---|---|---|---|---|---|---|
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Mar | ||
| SEKm | 2021 | 2020 | 2021 | 2020 | 2021 | 2021 | |
| Profit after financial items | 364 | 226 | 1,019 | 686 | 1,270 | 937 | |
| Adjustment for items not included in cash flow |
147 | 133 | 420 | 400 | 571 | 551 | |
| Income tax paid | -149 | -100 | -314 | -239 | -395 | -320 | |
| Changes in working capital | 8 | 224 | -320 | 203 | -188 | 335 | |
| Cash flow from operating activities | 370 | 483 | 805 | 1,050 | 1,258 | 1,503 | |
| Net investments in non-current assets | -35 | -16 | -65 | -45 | -99 | -79 | |
| Acquisitions and disposals | -119 | -166 | -711 | -1,054 | -876 | -1,219 | |
| Cash flow from investing activities | -154 | -182 | -776 | -1,099 | -975 | -1,298 | |
| Dividend paid to shareholders | - | - | -323 | -269 | -323 | -269 | |
| Repurchase of own shares/change of options |
32 | 25 | 3 | 20 | 8 | 25 | |
| Other financing activities | -259 | -315 | 354 | 434 | 26 | 106 | |
| Cash flow from financing activities | -227 | -290 | 34 | 185 | -289 | -138 | |
| Cash flow for the period | -11 | 11 | 63 | 136 | -6 | 67 | |
| Cash and cash equivalents at beginning of period |
479 | 467 | 420 | 363 | 454 | 363 | |
| Exchange differences on cash and cash equivalents |
10 | -24 | -5 | -45 | 30 | -10 | |
| Cash and cash equivalents at end of period |
478 | 454 | 478 | 454 | 478 | 420 |
FAIR VALUES ON FINANCIAL INSTRUMENTS
| 31 Dec 2021 | 31 Mar 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Carrying | Level | Level | Carrying | Level | Level | ||
| SEKm | amount | 2 | 3 | amount | 2 | 3 | |
| Derivatives - fair value, hedge instruments | 4 | 4 | - | 2 | 2 | - | |
| Derivatives - fair value through profit | 2 | 2 | - | 2 | 2 | - | |
| Total financial assets at fair value per level | 6 | 6 | - | 4 | 4 | - | |
| Derivatives - fair value, hedge instruments | 1 | 1 | - | 3 | 3 | - | |
| Derivatives - fair value through profit | 7 | 7 | - | 4 | 4 | - | |
| Contingent considerations - fair value through | |||||||
| profit | 334 | - | 334 | 267 | - | 267 | |
| Total financial liabilities at fair value per level | 342 | 8 | 334 | 274 | 7 | 267 |
The fair value and carrying amount are recognised in the balance sheet as shown in the table above.
For quoted securities, the fair value is determined on the basis of the asset's quoted price in an active market, level 1. As at the reporting date the Group had no items in this category.
For currency contracts and embedded derivatives, the fair value is determined on the basis of observable market data, level 2. For contingent considerations, a cash-flow-based valuation is performed, which is not based on observable market data, level 3. For the Group's other financial assets and liabilities, fair value is estimated to be the same as the carrying amount.
| Contingent considerations | 31 Dec 2021 | 31 Mar 2021 |
|---|---|---|
| Opening balance | 267 | 151 |
| Acquisitions during the year | 124 | 170 |
| Reversed through profit or loss | -5 | 9 |
| Consideration paid | -63 | -64 |
| Interest expenses | 9 | 9 |
| Exchange differences | 2 | -8 |
| Closing balance | 334 | 267 |
KEY FINANCIAL INDICATORS
| 12 months ending | |||||
|---|---|---|---|---|---|
| 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 | |
| Net sales, SEKm | 13,049 | 11,336 | 11,447 | 11,735 | 10,148 |
| EBITDA, SEKm | 1,888 | 1,501 | 1,565 | 1,579 | 1,137 |
| EBITA, SEKm | 1,621 | 1,251 | 1,323 | 1,364 | 1,085 |
| EBITA-margin, % | 12.4 | 11.0 | 11.6 | 11.6 | 10.7 |
| Operating profit, SEKm | 1,331 | 989 | 1,075 | 1,161 | 910 |
| Operating margin, % | 10.2 | 8.7 | 9.4 | 9.9 | 9.0 |
| Profit after financial items, SEKm | 1,270 | 937 | 1,019 | 1,105 | 865 |
| Profit for the period, SEKm | 982 | 729 | 804 | 873 | 672 |
| Working capital | 2,463 | 2,416 | 2,460 | 2,415 | 2,029 |
| Return on working capital (P/WC), % | 66 | 52 | 54 | 56 | 53 |
| Return on equity, % | 28 | 23 | 27 | 32 | 29 |
| Return on capital employed, % | 19 | 15 | 17 | 21 | 21 |
| Equity ratio, % | 35 | 35 | 33 | 36 | 36 |
| Financial net debt, SEKm | 3,643 | 3,134 | 3,363 | 2,585 | 1,960 |
| Debt / equity ratio, multiple | 0.9 | 0.9 | 1.1 | 0.8 | 0.8 |
| Financial net debt / EBITDA, multiple | 1.9 | 2.1 | 2.1 | 1.6 | 1.7 |
| Net debt excl. pensions, SEKm | 3,299 | 2,798 | 2,976 | 2,253 | 1,700 |
| Net debt, excl pensions / equity ratio, multiple | 0.8 | 0.8 | 1.0 | 0.7 | 0.7 |
| Interest coverage ratio, multiple | 20.8 | 15.8 | 16.6 | 20.5 | 22.1 |
| Average number of employees | 3,240 | 3,068 | 3,025 | 2,913 | 2,590 |
| Number of employees at end of the period | 3,381 | 3,133 | 3,103 | 2,981 | 2,759 |
KEY FINANCIAL INDICATORS PER SHARE
| 12 months ending | |||||
|---|---|---|---|---|---|
| SEK | 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 |
| Earnings per share before dilution | 3.45 | 2.60 | 2.90 | 3.20 | 2.45 |
| Earnings per share after dilution | 3.45 | 2.60 | 2.90 | 3.20 | 2.45 |
| Cash flow from operating activities per share | 4.65 | 5.60 | 5.60 | 4.15 | 1.95 |
| Shareholders' equity per share | 13.65 | 11.95 | 10.60 | 11.25 | 9.20 |
| Share price at the end of the period | 216.00 | 130.00 | 109.00 | 61.13 | 48.25 |
| Average number of shares after repurchases, | |||||
| '000s | 269,331 | 269,051 | 268,854 | 268,493 | 268,187 |
| Average number of shares adjusted for | |||||
| repurchases and dilution, '000s | 270,209 | 269,969 | 269,562 | 269,200 | 268,755 |
| Number of shares outstanding at end of the | |||||
| period, '000s | 269,474 | 269,275 | 269,227 | 268,594 | 268,228 |
For definitions of key financial indicators, see page 17-19.
PARENT COMPANY INCOME STATEMENT
| 3 months | 9 months | Rolling 12 months | ||||
|---|---|---|---|---|---|---|
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Mar | |
| SEKm | 2021 | 2020 | 2021 | 2020 | 2021 | 2021 |
| Net sales | 16 | 11 | 48 | 47 | 59 | 58 |
| Administrative expenses | -25 | -21 | -71 | -55 | -89 | -73 |
| Operating profit/loss | -9 | -10 | -23 | -8 | -30 | -15 |
| Interest income and expenses and similar | ||||||
| items | -1 | 0 | 2 | -3 | 398 | 393 |
| Profit after financial items | -10 | -10 | -21 | -11 | 368 | 378 |
| Appropriations | - | - | - | - | 260 | 260 |
| Profit before taxes | -10 | -10 | -21 | -11 | 628 | 638 |
| Income tax expense | 2 | 2 | 4 | 2 | -50 | -52 |
| Profit for the period | -8 | -8 | -17 | -9 | 578 | 586 |
| Total comprehensive income | -8 | -8 | -17 | -9 | 578 | 586 |
PARENT COMPANY BALANCE SHEET
| SEKm | 31 Dec 2021 | 31 Dec 2020 | 31 Mar 2021 |
|---|---|---|---|
| Intangible non-current assets | 1 | 1 | 1 |
| Property, plant and equipment | 1 | 0 | 0 |
| Non-current financial assets | 4,635 | 3,852 | 4,243 |
| Total non-current assets | 4,637 | 3,853 | 4,244 |
| Current receivables | 811 | 454 | 819 |
| Cash and bank balances | - | - | - |
| Total current assets | 811 | 454 | 819 |
| Total assets | 5,448 | 4,307 | 5,063 |
| Restricted equity | 69 | 69 | 69 |
| Unrestricted equity | 442 | 179 | 779 |
| Total equity | 511 | 248 | 848 |
| Untaxed reserves | 211 | 131 | 211 |
| Provisions | 13 | 14 | 14 |
| Non-current liabilities | 1,850 | 1,549 | 1,618 |
| Current liabilities | 2,863 | 2,365 | 2,372 |
| Total equity and liabilities | 5,448 | 4,307 | 5,063 |
DEFINITIONS
Return on equity¹ ²
Earnings after tax divided by equity. The components are calculated as the average of the last 12 months. Return on equity measures the return generated on owners' invested capital.
Return on working capital (P/WC)¹
EBITA divided by working capital.
P/WC is used to analyse profitability and is a measure that encourages high EBITA and low working capital requirements, see the reconciliation table on page 20.
Return on capital employed¹
Profit after financial items plus financial expenses as a percentage of capital employed. The components are calculated as the average of the last 12 months.
Return on capital employed shows the Group's profitability in relation to externally financed capital and equity, see the reconciliation table on page 20.
EBITA¹
Operating profit before amortisation of intangible assets. EBITA is used to analyse the profitability generated by operating activities, see reconciliation table on page 20.
EBITA-margin¹
EBITA as a percentage of net sales. EBITA margin is used to the show the degree of profitability in operating activities.
EBITDA¹
Operating profit before depreciation and amortisation. EBITDA is used to analyse the profitability generated by operating activities, see reconciliation table on page 20.
Equity per share¹
Equity divided by number of shares outstanding at the reporting period's end. This measures how much equity is attributable to each share and is published to make it easier for investors to conduct analyses and make decisions.
Financial net debt¹
The net of interest-bearing debt and provisions minus cash and cash equivalents. Net debt is used to monitor changes in debt, analyse the Group indebtedness and its ability to repay its debts using liquid funds generated from the Group's operating activities if all debt fell due for repayment today and any necessary refinancing.
Financial net debt/EBITDA¹
Net financial debt divided by EBTIDA.
Net financial debt compared with EBITDA provides a performance measure for net debt in relation to cash-generating earnings in the business, i.e. it gives an indication of the business' ability to repay its debts. This measure is generally used by financial institutions to measure creditworthiness.
Financial items¹
Financial income minus financial costs. Used to describe changes in the Group's financial activities.
Acquired growth¹
Changes in net sales attributable to business acquisitions compared with the same period last year. Acquired growth is used as a component to describe the change in consolidated net sales in which acquired growth is distinguished from organic growth, divestments and exchange rate effects, see reconciliation table on page 20.
Cash flow from operating activities per share¹
Cash flow from operating activities, divided by the average number of outstanding shares after repurchase. This measure is used so investors can easily analyse the size of the surplus generated per share from operating activities.
Net investments in non-current assets¹
Investments in non-current assets minus sales of non-current assets. This measure is used to analyse the Group's investments in renewing and developing property, plant and equipment.
Net debt excluding pensions¹
The net of interest-bearing debt and provisions excluding pensions minus cash and cash equivalents. A measure used to analyse financial risk, see reconciliation table on page 20.
Net debt excluding pensions/ equity ratio¹ ²
Net debt excluding pensions divided by shareholders' equity. A measure used to analyse financial risk, see reconciliation table on page 20.
Organic growth¹
Changes in net sales excluding currency effects, acquisitions and divestments compared with the same period last year.
Organic growth is used to analyse underlying sales growth driven by change in volumes, product range and price for similar products between different periods, see reconciliation table on page 20.
Profit after financial items¹
Profit/loss for the period before tax. Used to analyse the business' profitability including financial activities.
Earnings per share (EPS)
Shareholders' share of profit for the period after tax, divided by the weighted average number of shares during the period.
Earnings per share (EPS), diluted
Shareholders' share of profit for the period after tax, divided by the weighted average number of shares during the period, adjusted for the additional number of shares in the event of outstanding options being used.
Interest coverage ratio¹
Earnings after net financial items plus interest expenses and bank charges divided by interest expenses and bank charges.
This performance indicator measures the Group's capacity through its business operations and financial income to generate a sufficiently large surplus to cover its financial costs, see reconciliation table on page 20.
Working capital¹
Working capital (WC) is measured through an annual average defined as inventories plus accounts receivable less accounts payable.
Working capital is used to analyse how much working capital is tied up in the business, see reconciliation table on page 20.
Operating margin¹
Operating profit as a percentage of net sales.
This measure is used to specify the percentage of sales that is left to cover interest and tax, and to provide a profit, after the company's costs have been paid.
Operating profit¹
Operating income minus operating expenses. Used to describe the Group's earnings before interest and tax.
Debt/equity ratio¹ ²
Financial net liabilities divided by equity. A measure used to analyse financial risk.
Equity ratio¹ ²
Equity as a percentage of total assets. The equity/assets ratio is used to analyse financial risk and show the percentage of assets that are funded with equity.
Capital employed¹
Total assets minus non-interest-bearing liabilities and provisions.
Capital employed shows the size of the company's assets that have been lent out by the company's owners or that have been lent out by lenders, see reconciliation table on page 20.
Outstanding shares
Total number of shares less treasury shares repurchased by the Company.
¹The performance measure is an alternative performance measure according to ESMA's guidelines. ²Minority interest is included in equity when the performance measures are calculated.
RECONCILIATION TABLES ALTERNATIVE PERFORMANCE MEASURES
| 12 months ending | ||||||
|---|---|---|---|---|---|---|
| 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 | ||
| 1,331 | 989 | 1,075 | 1,161 | 910 | ||
| 290 | 262 | 248 | 203 | 175 | ||
| 1,621 | 1,251 | 1,323 | 1,364 | 1,085 | ||
| 267 | 250 | 242 | 215 | 52 | ||
| 1,888 | 1,501 | 1,565 | 1,579 | 1,137 | ||
| Working capital and return on working capital (P/WC) | 12 months ending | ||||
|---|---|---|---|---|---|
| Addtech Group, SEKm | 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 |
| EBITA (12 months rolling) | 1,621 | 1,251 | 1,323 | 1,364 | 1,085 |
| Inventory, yearly average (+) | 1,893 | 1,722 | 1,704 | 1,594 | 1,304 |
| Accounts receivables, yearly average (+) | 1,930 | 1,756 | 1,782 | 1,854 | 1,542 |
| Accounts payables, yearly average (-) | 1,360 | 1,062 | 1,026 | 1,033 | 817 |
| Working capital (average) | 2,463 | 2,416 | 2,460 | 2,415 | 2,029 |
| Return on working capital (R/RK) (%) | 66% | 52% | 54% | 56% | 53% |
| Acquired- and organic growth | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 months | 9 months | 12 months | ||||||||||
| Addtech Group | 31 Dec 2021 | 31 Dec 2020 | 31 Dec 2021 | 31 Dec 2020 | 31 dec 2021 | 31 mar 2021 | ||||||
| Acquired growth (SEKm,%) | 315 | (11%) | 225 | (8%) | 804 | (9%) | 528 | (6%) | 1,085 | (9%) | 809 | (7%) |
| Organic growth (SEKm,%) | 380 | (13%) | -98 | (-4%) | 977 | (12%) | -596 | (-7%) | 667 | (6%) | -906 | (-8%) |
| Divestments (SEKm,%) | -5 | (0%) | -1 | (0%) | -11 | (0%) | -3 | (0%) | -12 | (0%) | -4 | (0%) |
| Exchange rate effect (SEKm,%) | 15 | (0%) | -91 | (-3%) | -57 | (-1%) | -217 | (-2%) | -138 | (-1%) | -298 | (-2%) |
| Total growth (SEKm,%) | 705 | (24%) | 35 | (1%) | 1,713 | (20%) | -288 | (-3%) | 1,602 | (14%) | -399 | (-3%) |
| Interest coverage ratio | 12 months ending | |||||
|---|---|---|---|---|---|---|
| Addtech Group | 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 | |
| Profit after financial items, SEKm | 1,270 | 937 | 1,019 | 1,105 | 865 | |
| Interest expenses and bank charges (+), SEKm | 64 | 63 | 65 | 57 | 41 | |
| Total | 1,334 | 1,000 | 1,084 | 1,162 | 906 | |
| Interest coverage ratio, multiple | 20.8 | 15.8 | 16.6 | 20.5 | 22.1 |
| Net debt excl. pensions and net debt, excl | ||||||||
|---|---|---|---|---|---|---|---|---|
| pensions/equity ratio | 12 months ending | |||||||
| Addtech Group | 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 | |||
| Financial net debt, SEKm | 3,643 | 3,134 | 3,363 | 2,585 | 1,960 | |||
| Pensions (-), SEKm | -344 | -336 | -387 | -332 | -260 | |||
| Net debt excluding pensions, SEKm | 3,299 | 2,798 | 2,976 | 2,253 | 1,700 | |||
| Equity, SEKm | 3,952 | 3,450 | 3,084 | 3,076 | 2,520 | |||
| Net debt to Equity ratio (excluding pensions), | ||||||||
| multiple | 0.8 | 0.8 | 1.0 | 0.7 | 0.7 |
| Capital employed and return on capital employed | ||||||||
|---|---|---|---|---|---|---|---|---|
| Addtech Group, SEKm | 31 Dec 2021 | 31 Mar 2021 | 31 Dec 2020 | 31 Mar 2020 | 31 Mar 2019 | |||
| Profit after financial items | 1,270 | 937 | 1,019 | 1,105 | 865 | |||
| Financial expenses (+) | 130 | 93 | 98 | 79 | 62 | |||
| Profit after financial items plus financial expenses | 1,400 | 1,030 | 1,117 | 1,184 | 927 | |||
| Total assets, yearly average (+) | 10,389 | 9,309 | 8,954 | 7,926 | 6,324 | |||
| Non-interest-bearing liabilities, yearly average (-) | -2,492 | -2,153 | -2,056 | -1,947 | -1,604 | |||
| Non-interest-bearing provisions, yearly average (-) | -457 | -413 | -398 | -379 | -378 | |||
| Capital employed | 7,440 | 6,743 | 6,500 | 5,600 | 4,342 | |||
| Return on capital employed, % | 19% | 15% | 17% | 21% | 21% |

This is Addtech
Addtech is a Swedish, listed technical solutions group that combines the flexibility and speed of a small company with the resources of a large company. We acquire, own and develop independent subsidiaries that sell various high-tech products and solutions to customers, primarily within industry and infrastructure. With in-depth expertise in a number of different niches, our subsidiaries generate added technical, financial and sustainable value for customers and suppliers alike, thus helping increase the efficiency and competitiveness of all involved. We currently own some 140 companies in 20 countries, and have a long history of sustainable, profitable growth.
Our vision
We are to be the leader in value-creating technical solutions for a sustainable tomorrow, perceived as the most skilled and long-term partner of our customers, suppliers and employees.
Business concept in brief
Addtech offers high-tech products and solutions for companies in the manufacturing and infrastructure sectors. Addtech contributes added technical and financial value by being a skilled and professional partner for customers and manufacturers.
We build shareholder value through:
- our 140 subsidiaries and their capacity to generate earnings growth
- corporate governance that ensures the companies achieve even better results and development
- acquisitions that bring in new employees, customers and suppliers
ADDTECH AB (PUBL.) Org.nr: 556302-9726, Box 5112, 102 43 Stockholm, Visiting address: Birger Jarlsgatan 43 Tel: +46 8 470 49 00, [email protected]
