Cell Impact AB (publ)

kr 0.02As of Sun 8 Nov 2026, 12:00 UTC

STO:CIIndustrials

Country Sweden

PE (Fwd) •••

TSR 10Y CAGR (57.17%)

Div yield —

ROE (73.24%)

Metal Fabrication

Beta (5Y) 1.90

PE TTM —

TSR TTM (95.13%)

Mkt cap kr 21.76M

ROIC (42.04%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

kr 0.0157

(4.29%)

25.97%

Hold 9|10|9|8|1

TTM

FYE 31 Dec SEK

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

0.370

Revenuekr M

6.692

6.842

6.854

7.010

7.212

7.464

7.497

7.745

7.812

7.709

0.387

1.34%

1.55%

63

7.78

Revenue growth%

9.77

12.64

9.73

10.18

8.10

9.87

9.07

8.69

5.87

5.06

22.93

8.69

9.40

31

4.74

Gross margin%

21.85

23.97

26.70

24.14

23.35

21.66

18.99

16.50

17.18

19.00

5.93

18.99

21.76

18

5.20

Operating margin%

24.12

25.84

25.23

25.95

28.24

28.38

27.55

27.11

27.01

29.42

2.39

27.55

27.06

18

8.96

Net margin%

5.84

3.77

5.38

2.93

5.35

5.39

6.36

7.70

7.30

7.71

29.81

7.30

5.61

92

30.49

P/E ratio (avg)x

17.03

16.23

13.82

12.13

12.41

13.01

14.04

12.92

12.05

11.58

12.56

12.92

12.96

9

27.73

EV/EBITx

30.93

34.25

37.42

41.58

37.49

37.95

36.53

37.56

36.57

33.06

29.83

36.57

37.00

20

14.21

FCF yield (avg)%

4.63

3.45

2.70

2.22

3.87

6.46

8.35

9.78

7.04

6.44

22.73

7.04

5.54

89

2.81

FCF margin%

7.61

6.05

8.94

8.70

6.67

5.52

6.89

8.56

10.00

12.61

2.81

8.56

8.09

88

1.740

FCF / Net incomex

1.424

1.696

1.714

1.793

1.997

2.218

2.407

2.713

2.829

2.705

0.596

2.705

2.108

8

21.43

ROIC%

8.72

10.39

10.52

10.98

10.28

7.43

9.88

12.61

13.74

12.94

7.95

12.61

10.45

29

15.74

Return on equity%

13.21

13.37

11.59

10.26

10.31

7.93

7.40

8.43

7.66

9.72

17.87

7.93

9.99

15

23.46

Return on assets%

5.96

4.19

4.93

7.93

7.90

6.77

7.82

9.60

8.58

8.20

12.91

8.20

7.86

67

—

EPSkr

—

—

—

—

—

—

—

—

—

—

—

5.10%

0.32%

—

2.94

EPS growth%

6.86

6.12

4.20

3.75

1.03

0.91

0.40

0.40

2.45

1.37

29.79

0.91

1.91

6

—

Bookvalue per shkr

—

—

—

—

—

—

—

—

—

—

—

3.20%

4.55%

—

—

FCF per sharekr

—

—

—

—

—

—

0.01

0.01

0.01

0.01

—

13.73%

9.61%

—

—

Dividend per shkr

—

—

—

—

—

—

—

—

—

—

—

(0.89%)

(2.26%)

—

23.16

Div yield (avg)%

13.01

14.14

11.57

10.32

11.15

9.29

7.23

4.27

6.29

8.43

9.78

7.23

9.80

78

4.29

Payout ratio%

3.78

1.96

1.28

3.26

1.87

1.17

3.59

4.51

3.38

4.91

5.48

3.59

3.32

59

1.321

Shares (diluted)B

1.183

1.058

1.110

1.183

1.146

1.110

1.198

1.180

1.083

1.166

1.348

0.34%

(0.48%)

24

18.52

Buyback yield%

9.16

10.95

12.58

11.63

9.53

6.55

7.01

4.37

6.03

4.06

21.49

6.03

8.08

56

1.096

D/E ratiox

2.093

1.899

1.787

1.794

1.794

1.662

1.498

1.529

1.515

1.457

0.113

1.515

1.725

25

9.079

Enterprise valuekr M

3.157

3.012

3.384

3.809

3.965

4.242

4.033

4.281

4.255

4.079

2.349

0.57%

2.61%

69

3.757

LT debtkr M

7.726

6.664

6.833

6.986

5.983

6.017

5.384

4.934

4.831

4.705

3.901

(4.69%)

(4.85%)

53

Peers (US$2.200M)

Cap (US$)

PE

AGES Industri AB (publ)

30.72M

13.69x

Nordic Flanges Group…

7.654M

9.375x

Precomp Solutions AB…

2.225M

38.27x

Inventronics Limited

2.034M

24.77x

Capital

TTM

5Y

10Y

Leveragex

2.558

0.296

0.254

EBIT/Intx

1.059

0.296

0.332

Own earn%

774.53

(40.83)

(37.49)

Sh yield%

41.68

12.49

18.26

Owners

Insiders/Inst%

4.52

43.68

Short interest%

1.29

SBC / revenue%

2.57

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

7

Op margin range%

24–29

$1 testx

—

Incr. ROIC%

4

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

kr 7.709M

1.55%

1.00×

Cost of revenue

kr 4.483M

1.22%

0.97×

Operating expenses

kr 0.855M

2.35%

1.08×