For '23e-'24e we increase our revenue estimates by 4-2% on FX. For '25e we estimate revenue of SEK 188m, growing 11% y-o-y. We also raise our '23e-'24e EBIT by 5-1%, and estimate '25e EBIT of SEK 67m for a margin of 36%. We anticipate that equipment sales will return to their historical average of SEK 8m per year, supported by management's guidance that several discussions are at a mature stage and should result in such a return.
16x '23e EV/EBIT, fair value range SEK 100-175
The share is currently trading at 16x '23e EV/EBIT, with a div. yield of 7-9% in '23e-'25e. We reiterate our fair value range of SEK 100-175.