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: Margin expansion and EBIT in sight - ABG

Clavister

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

Download report (PDF)
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 of 19%, with a ~1pp FX headwind from EUR-exposed sales. We expect growth in Q2 to be driven primarily by continued solid momentum in the civil firewall business, while we expect defence orders will ramp up in H2'25. We estimate EBITDA of SEK 6m (SEK 5m), corresponding to an EBITDA margin of 12% (12%), held back by higher opex from increases in sales and marketing costs, IAM integration and a sales mix more tilted towards hardware, which impacts gross margins negatively in the short term. Looking at H2, even though we expect higher defence deliveries to hold back the gross margin, we still expect the EBITDA margin to improve materially due to scale effects, rendering ~70% EBITDA growth y-o-y. We expect EBIT to remain negative in Q2 (SEK -5m) but turn positive in H2.
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.