Earn-outs: 0.6x of ND/EBITDA, and 25% of FCF, limited EPS impact (1-2%), but notable company deviations, FCF and debt impact more important than the earnings fluctuations.
We argue that the 'Big-4' (Addtech, Indutrade, Lagercrantz, Lifco) serial acquirers are inherently cyclical and should follow the overall trend that we see among other capital goods names, given the extended period of weakening PMIs.
One final double-digit growth quarter, with org. growth to turn neg. in Q4e. '23e-'25e EBITA down 0-2%, EPS down 1-4%. Entry point increasingly attractive: ADDT up to BUY (Hold).
Higher expectations this time around, deceleration visible. '23e-'25e EBITA up 3-4% (FX 3%, M&A 1%), EPS up 2-3%. We remain neutral-to-slightly negative: LIFCO up to HOLD (Sell).
Impressive across the board, 15% beat, '23/24e-'25/26e EBITA up 11-10%, strong momentum into H2, deceleration and valuation are main risks. Keep HOLD, TP SEK 205 (185)