Clavister

* Softer Q4 numbers due to FX and tough comps * We raise EBITDA by 6% for '27e * Trading at 13-9x EV/EBITDA for '26e-'27e, ~30% below peers Quarter held back by FX and tough comps Clavister reported Q4'25 sales of SEK 61m, for 3% y-o-y growth, held back...

* Sales of SEK 61m (-5% vs. ABGSCe), a 3% y-o-y growth * ARR continues to grow, up 5%, and defence up 66% y-o-y * More a scaling story than a turnaround Q4'25 results Clavister reported Q4'25 sales of SEK 61m (-5% vs. ABGSCe 64m), implying 3% y-o-y growth...

* Softer Q4 numbers due to postponed orders... * ...but we raise EBITDA ~65% for '26e-'27e after recent defence order * Avg. of ~13-11x EV/EBITDA for '26e-'27e, ~30% below peers Softer Q4e due to market conditions and postponed orders Clavister will ...

* Wins a SEK 280m contract, starting in Q1'26 * Pure software delivery, supporting a stronger margin profile * Significant, positive mechanical impact to consensus sales estimates A strategically important win Clavister has been awarded a ~SEK 280m contract...

Will lower financial expenses by SEK 2m per year We estimate ND/EBITDA of ~1.4x in Q4'25e Better terms, improved financial visibility Directed rights issue, loan facility and repurchase of warrants This week, Clavister announced a directed share issue...

* ~SEK 26m defence order announced earlier today* Backlog of ~SEK 390m* Provides additional visibilityNew defence order worth ~SEK 26mClavister has received an order worth ~SEK 26m from BAE Systems Hägglunds for its CyberArmour solution, to be integrated...

* Q3: EBITDA of SEK 13m and a margin of 25%* We cut EBITDA by 5-2% for '26e-'27e* Currently trading at 37x EV/EBITDACost control and improving cross salesClavister reported sales of SEK 50m, corresponding to 15% y-o-y growth (17% organic, -1% FX), in...

* Reports Q3 in line with pre-announced figures* Seasonally weaker quarter, but 17% organic growth* Est's to come down mid-single-digits on pre-announcementQ3'25 resultsClavister reported figures in line with the preliminary information published in ...