High costs in Germany to be scaled down, strong results in the US. German downgrades outweigh US upgrades for '24e, '25e higher. Trading at 12x '24e EV/EBIT, which shifts to 7.5x for '25e.
Costs in DE remain high, one month with Rudd in numbers. We leave estimates mostly unchanged, FX the main mover. Trading at 10x '24e EV/EBIT, peers at 12x.
Adding Rudd to our estimates, sales +107-103% for '24e-'25e. 9-7x '24e-'25e EV/EBIT and 2.0-1.4x ND/EBITDA. Q3 a disappointment on higher costs and NWC build-up.
Overhead costs too large for current operations, company needs an acquisition to grow into the opex base, or to scale down. SEK 681m in net cash to use aggressively.