Clavister

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 ...

* Q2 sales +3% and EBITDA +4% vs. ABGSCe* We raise EBITDA by 1-4% and EBIT by 4-8% for '26e-'27e* 22-17x EV/EBITDA on '26e-'27e (61-32x EBIT)Profitability taking shapeClavister reported sales of SEK 55m (+3% vs. ABGSCe of SEK 53m), implying a solid growth...

- New secure communication product launched new Saab - Targets armed forces via retrofits; expanding customers and margins - Not in estimates yet; near-term orders possible CyberArmour + Saab integration Clavister and Saab have launched their first product...

Margin upside building into H2 We cut EBITDA by 9-4% for '25e-'27e Trading at ~22x '26e EV/EBITDA Firewall strength continues, defence set to scale Clavister will release its Q2'25 report on 21 August. We expect SEK 53m in sales, implying y-o-y growth...