YEAR-END REPORT 2024/2025

OTHER FINANCIAL INFORMATION

Profitability, financial position and cash flow
The return on equity at the end of the financial year was 29 percent (28) and return on capital employed was 22 percent (22). Return on working capital P/WC (EBITA in relation to working capital) amounted to 76 percent (68).

At the end of the financial year the equity ratio amounted to 38 percent (39). Equity per share, excluding non-controlling interest, totalled SEK 24.55 (22.15). The Group's net debt at the end of the financial year amounted to SEK 5,018 million (4,427), excluding pension liabilities of SEK 262 million (241). The net debt/equity ratio, calculated on the basis of net debt excluding provisions for pensions amounted to 0.7 (0.7).

Cash and cash equivalents consisting of cash and bank equivalents and approved but non-utilised credit facilities amounted to SEK 2,472 million (2,167) at 31 March 2025.

Cash flow from operating activities amounted to SEK 2,709 million (2,575) during the financial year. Company acquisitions and disposals including settlement of contingent consideration regarding acquisitions implemented in previous years amounted to SEK 1,602 million (1,303). Investments in non-current assets totalled SEK 232 million (188) and disposal of non-current assets amounted to SEK 36 million (9). Repurchase of call options amounted to SEK 80 million (41). Exercised and issued call options totalled SEK 46 million (50). Dividend paid to the shareholders of the Parent Company totalled SEK 755 million (674), corresponding to SEK 2.80 (2.50) per share. The dividend was paid out in the second quarter.

Employees
At the end of the financial year, the number of employees was 4,470 compared to 4,175 at the beginning of the financial year. During the financial year, completed acquisitions resulted in an increase of the number of employees by 325. The average number of employees in the latest twelve month period was 4,341.

Ownership structure
At the end of the period the share capital amounted to SEK 51.1 million.

Class of shares Number of shares Number of votes Percentage of capital Percentage of votes
Class A shares, 10 votes per share 12,864,384 128,643,840 4.7% 33.1%
Class B shares, 1 vote per share 259,929,600 259,929,600 95.3% 66.9%
Total number of shares before repurchases 272,793,984 388,573,440 100.0% 100.0%
Repurchased class B shares -2,931,912 1.1% 0.8%
Total number of shares after repurchases 269,862,072

Addtech has four outstanding call option programmes for a total of 2,185,355 shares. Call options issued on repurchased shares entail a dilution effect of about 0.2 percent during the latest twelve month period. Addtech's own shareholdings fully meet the needs of the outstanding call option programmes.

Outstanding programme Number of options Corresponding number of shares Proportion of total shares Exercise price Expiration period
2024/2028 639,925 639,925 0.2% 388.80 6 Sep 2027 - 9 Jun 2028
2023/2027 674,500 674,500 0.2% 221.00 7 Sep 2026 - 9 Jun 2027
2022/2026 825,910 825,910 0.3% 180.10 8 Sep 2025 - 10 Jun 2026
2021/2025 45,020 45,020 0.0% 214.40 9 Sep 2024 - 11 Jun 2025
Total 2,185,355 2,185,355

 

Acquisitions and disposal

During the period, 1 April to 31 December 2024 the following acquisitions were completed; Romani Components Srl, Italy, was acquired to become part of the Automation business area. Nuova Elettromeccanica Sud S.p.A., Italy, and Unilite A/S, Denmark, were acquired to become part of the Energy business area. Novomotec GmbH, Germany, Cell Pack Solutions Ltd., Great Britain, and Nanosystec GmbH, Germany, were acquired to become part of the Electrification business area. GoDrive AS, Norway, and C. Gunnarssons Verkstads AB, Sweden, were acquired to become part of the Industrial Solutions business area. Analytical Solutions and Products B.V., Netherlands, and PGS Tec GmbH, Germany, were acquired to become part of the Process Technology business area. 

On 15 January, Coel Motori S.r.l., Italy, was acquired to become part of the Industrial Solutions business area. Coel is a manufacturer and supplier of electric break motors and patented brake modules for industrial applications in the European market. Coel has 24 employees and sales of around EUR 8 million.

On 14 February, 80 percent of the shares in ROSHO Automotive Solutions GmbH, Germany, was acquired to become part of the Industrial Solutions business area. ROSHO designs and configures innovative safety and assistance systems based on camera technology. The products and systems are sold under the ROSHO brand to vehicle manufacturers, mainly in the public transport segment, on the European market. ROSHO has 24 employees and a sales of around EUR 13 million. 

The purchase price allocation calculations for the acquisitions completed during the period 1 April 2023 - 31 March 2024 have now been finalised. No significant adjustments have been made to the calculations. Acquisitions completed as of the 2023/2024 financial year are distributed among the Group’s business areas as follows:

Acquisitions 2023/2024 Closing Acquired share, % Net sales, SEKm* Number of employees* Business Area
INDAG Maschinenbau GmbH, Germany April, 2023 90 55 40 Process Technology
Clyde Holding Ltd., Great Britain April, 2023 100 150 49 Process Technology
Feritech Global Ltd., Great Britain May, 2023 90 55 21 Industrial Solutions
Electrum Automation AB, Sweden June, 2023 100 80 22 Electrification
Darby Manufacturing Ltd., Canada June, 2023 100 50 14 Industrial Solutions
S. Tygesen Energi A/S, Denmark June, 2023 100 75 3 Energy
Control Cutter AS, Norway October, 2023 89 160 18 Industrial Solutions
BV Teknik A/S, Denmark November, 2023 100 85 24 Automation
Kemic Vandrens A/S, Denmark January, 2024 80 95 20 Process Technology
Crescocito AB, Sweden February, 2024 100 60 10 Industrial Solutions
Acquisitions 2024/2025 Closing Acquired share, % Net sales, SEKm* Number of employees* Business Area
Novomotec GmbH, Germany April, 2024 100 80 9 Electrification
Cell Pack Solutions Ltd., Great Britain April, 2024 90 75 30 Electrification
GoDrive AS, Norway April, 2024 100 75 5 Industrial Solutions
Nuova Elettromeccanica Sud S.p.A., Italy June, 2024 100 160 32 Energy
C. Gunnarssons Verkstads AB, Sweden July, 2024 89 200 45 Industrial Solutions
Analytical Solutions and Products B.V., Netherlands July, 2024 100 140 20 Process Technology
Romani Components Srl, Italy July, 2024 80 125 23 Automation
PGS Tec GmbH, Germany October, 2024 85 80 15 Process Technology
Unilite A/S, Denmark November, 2024 100 325 78 Energy
Nanosystec GmbH, Germany November, 2024 100 90 20 Electrification
Coel Motori S.r.l., Italy January, 2025 100 90 24 Industrial Solutions
ROSHO Automotive Solutions GmbH, Germany February, 2025 80 150 24 Industrial Solutions
Acquisitions 2025/2026 Closing Acquired share, % Net sales, SEKm* Number of employees* Business Area
AMP Power Protection Ltd., Great Britain April, 2025 100 70 20 Electrification
Novatech Analytical Solutions Inc., Canada April, 2025 90 260 60 Process Technology
* Refers to assessed condition at the time of acquisition on a full-year basis.

 

 

If all acquisitions which have taken effect during the financial year had been completed on 1 April 2024, their impact would have been an estimated SEK 1,650 million on Group net sales, about SEK 210 million on operating profit and about SEK 145 million on profit after tax for the period.

Addtech normally employs an acquisition structure comprising basic purchase consideration and contingent consideration. The outcome of contingent purchase considerations is determined by the future earnings reached by the companies and is subject to a fixed maximum level. Of considerations not yet paid for acquisitions during the financial year, the discounted value amounts to SEK 230 million. The contingent purchase considerations fall due for payment within three years and the outcome is subject to a maximum of SEK 277 million. 

Transaction costs for acquisitions that resulted in an ownership transfer during the financial year amounted to SEK 24 million (26) and are reported under Selling expenses.

Revaluation of contingent consideration had a positive net effect of SEK 11 million (15) during the financial year. The impact on profits is reported under Other operating income and Other operating expenses, respectively.

According to the preliminary acquisitions analyses, the assets and liabilities included in the acquisitions were as follows, during the financial year:

Fair value
SEKm
31 Mar 2025 31 Mar 2024
Intangible non-current assets 985 727
Other non-current assets 98 127
Inventories 335 156
Other current assets 616 425
Deferred tax liability/tax asset -267 -186
Other liabilities -532 -284
Acquired net assets 1,235 965
Goodwill 1) 989 722
Non-controlling interests 2) -163 -105
Consideration 3) 2,061 1,582
Less: cash and cash equivalents in acquired businesses -343 -220
Less: consideration not yet paid -247 -254
Effect on the Group’s cash and cash equivalents 1,471 1,108
1) Goodwill is justified by expected future sales trend and profitability as well as the personnel included in the acquired companies.
2) Non-controlling interests have been measured at fair value, which entails that goodwill is also reported for non-controlling interests.
3) The consideration is stated excluding transaction costs for the acquisitions.

 

Parent Company
Parent Company's net sales during the financial year amounted to SEK 112 million (95) and profit after financial items was SEK 806 million (687). Net investments in non-current assets were SEK 0 million (0). The Parent Company's financial net assets was SEK 648 million (-189) at the end of the financial year.