Copyright © Inderes 2011 - present. All rights reserved.
  • Latest
  • Markets
    • Stock Comparison
    • Financial Calendar
    • Dividends Calendar
    • Research
    • Articles
  • inderesTV
  • Portfolio
  • Forum
  • Q&A
  • About Us
    • Our Coverage
    • Team
Third party research

Clavister: Directed rights issue of SEK 167m - ABG

Clavister

This is a third party research report and does not necessarily reflect our views or values

Download report (PDF)
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 of SEK 167m, ~62m shares, representing 17% dilution. This will be used to repay all outstanding debt (including issued warrants) to the European Investment Bank (EIB), alongside other organic growth initiatives. In combination with the rights issue, Clavister will take in a loan facility of SEK 100m from Swedbank. This loan will be amortised over a five-year period (SEK 20m per year), and will lower Clavister's financial expenses by ~SEK 2m per year. Moreover, the company will repurchase ~15m warrants at SEK 2.70, which is the same price as the rights issue.
Impact for Clavister
The total dilution is around 17% for existing shareholders. The refinancing shifts Clavister to a facility with better terms and lower financing costs, resulting in a better financial position and improved earnings. Effectively, Clavister raises ~SEK 40m in deployable cash for its organic growth initiatives (we estimate ~SEK 8m in transaction costs). We estimate that this results in net debt decreasing by ~70% q-o-q, bringing leverage from ND/EBITDA of 4.7x to ~1.4x for Q4'25e.
Our thoughts
Clavister's leverage profile has been a structural constraint on growth for several years, with the EIB facility carrying unfavourable terms. Despite this, the company has continued to grow and gradually improved its cost base. The refinancing marks a meaningful turning point: the EIB debt is fully removed, the EUR exposure disappears, and Clavister transitions to a more conventional Swedish banking relationship with Swedbank, something that would have been unlikely only a few years back. In our view, the new facility provides materially better terms, improves financial visibility, and reduces risk. Combined with the strengthened equity base, this gives Clavister a cleaner balance sheet and the operational flexibility needed to pursue growth at a pace supported by its underlying demand.
Find us on social media
  • Inderes Forum
  • Youtube
  • Instagram
  • Facebook
  • X (Twitter)
Get in touch
  • info@inderes.se
  • +46 8 411 43 80
  • Vattugatan 17, 5tr
    111 52 Stockholm
Inderes
  • About us
  • Our team
  • Careers
  • Inderes as an investment
  • Services for listed companies
Our platform
  • FAQ
  • Terms of service
  • Privacy policy
  • Disclaimer
Inderes’ Disclaimer can be found here. Detailed information about each share actively monitored by Inderes is available on the company-specific pages on Inderes’ website. © Inderes Oyj. All rights reserved.