Due to longer sales cycles seen in the Hardware market and a weaker than expected order intake for Cloud solutions in Q2, we reduce our System and Cloud revenues while leaving non-cloud service revenues, like consulting, largely unchanged. All in all, this reduces both our sales estimate by 2% and adj. EBITA by 2-5% in 2021e-23e.
A balance sheet ready to act
Proact has a solid balance sheet, with a cash balance of SEK 500m and net cash of SEK 243m (lease adjusted), resulting in a 2022e lease adj. ND/EBITDA of -0.8x. On our new estimates, the shares trade at 9.1x 2022e EV/adj. EBITA, 40% below peers, and a 7-8% lease adj. FCF yield.