CombinedX - A group of technology-focused IT service companies from Sweden

CombinedX Q4 report was released today, the market at least liked it (+12%).

The company still doesn’t report in English, so at least I have to interpret these through a translator. Last year’s downturn seems to be turning around, even though organic growth was still negative. However, the profit (EPS 2.82) and cash flow are again attractive relative to the valuation (36.3 SEK / share).

Press release:

Pdf:

Fourth quarter, Oct 1 – Dec 31

  • Net sales were SEK 258.0 (210.5) million.
  • Growth was 22.5% (5.1%) of which organic growth was -7.1% (-0.7%)
  • EBITA was SEK 25.5 (29.1) million with an EBITA margin of 9.9% (13.8%)
  • Adjusted EBITA was SEK 25.5 (29.1) million and adjusted EBITA margin was 9.9% (13.8%)
  • EBIT was SEK 21.4 (25.6) million and EBIT margin was 8.3% (12.1%)
  • Adjusted EBIT was SEK 21.4 (25.6) million and adjusted EBIT margin was 8.3% (12.1%)
  • Profit before tax was SEK 22.5 (26.5) million.
  • Cash flow from operating activities was SEK 55.0 (31.9) million.
  • Earnings per share before dilution amounted to SEK 1.07 (1.25) and earnings per share after dilution were SEK 1.07 (1.23).

Full year 2024, 1 Jan – 31 Dec

  • Net sales were SEK 929.9 (765.7) million.
  • Growth was 21.4% (17.7%) of which organic growth was -2.3% (6.4%)
  • EBITA was SEK 78.2 (94.3) million with an EBITA margin of 8.4% (12.3%)
  • Adjusted EBITA was SEK 81.2 (94.6) million and adjusted EBITA margin was 8.7% (12.3%)
  • EBIT was SEK 63.1 (80.0) million and EBIT margin was 6.8% (10.4%)
  • Adjusted EBIT was SEK 66.0 (80.3) million and adjusted EBIT margin was 7.1% (10.5%)
  • Profit before tax was SEK 62.1 (87.3) million.
  • Cash flow from operating activities was SEK 124.3 (81.4) million.
  • Earnings per share before dilution amounted to SEK 2.82 (4.15) and earnings per share after dilution were SEK 2.82 (4.09).
  • The board of directors proposes a dividend of SEK 1.40 (2.00) per share.

CEO JÖRGEN QWIST COMMENTS

One step sideways and several steps forward

In the fourth quarter, we continue to go sideways financially. The operating margin (EBIT) was 8.3% (12.1%) and for the full year 2024 we show an adjusted operating margin of 7.1% (10.5%). Including this year’s acquisitions, growth in Q4 amounts to a strong 22.5% (5.1%), but organic growth was quite negative: -7.1 percent (-0.7%). For the full year 2024 we show a total growth of 21.4% (17.7%), of which organic growth was -2.3% (6.4%).

The main reason for this year’s weak organic growth and deterioration in earnings is, as I have described in previous reports, a weaker market and lower occupancy than in 2023. We hope and believe that the market will turn upward in 2025, what we know for sure is that it is our ability to sell that will determine how the year turns out.

We believe that sales start with a very clear offering. We don’t believe in “We are experts at everything”, because we have never met any such experts. CombinedX is therefore about building companies with strong, clear offers and brands in growing sub-markets. We call them Leading Brands, and as we enter 2025 we are doing so with six companies, each with the ambition to be the very best in their domain.

Our best sign that a company is on the right track – that it has found its “cross” in a unique combination of technology and business knowledge – is that it wins new customers and business. That is the cross that the X in the CombinedX logo stands for. Since the previous quarterly report, we have been able to report that M3CS has taken on new Infor M3 projects at Plockmatic and Nudie Jeans, and that Absfront has been entrusted with digitizing the energy company Kraftringen’s sales and delivery processes using Microsoft’s CRM platform as a base. Three good examples of business we want to win in line with each company’s “cross”.

This January, M3CS and Elvenite will form one of the largest and fastest growing partners of Infor M3 in the Nordics, a true Leading Brand. During 2024, the companies have gotten to know each other and prepared the groundwork for the merger. In addition, Elvenite offers AI and BI expertise to help its customers take full advantage of their business data. Here is a fourth example of good sales: In December, Skellefteå Kraft invited eight suppliers to a hackathon with the task of finding the best solution to assess the bioenergy content of residual waste from forestry. Elvenite’s AI team found a solution where different data sources can be combined with an AI model for a more precise prediction and won the competition. Skellefteå Kraft has now ordered the solution in an initial production run. Sales can be driven in many ways and this is a textbook example of how demonstrated customer benefit drives business.

2024 was thus a challenging year financially, but strategically we have taken many steps forward. I am thinking mainly of the formation of the new Elvenite together with M3CS and the integration of Aspire into Ninetech, but also of new business such as the examples above and the customer relationships we strengthened during the year when we passed an NPS of +50 for the first time. We are strong for 2025!

As shown in this quarterly report, we have adjusted our financial targets so that in future we will measure and comment on our profitability at EBITA level instead of EBIT. This is because it better reflects our underlying profitability and how the capital market analyzes an acquiring group of consulting companies like ours. We are now some way off the new target of 12% EBITA, but with our six well-positioned specialist companies and hard work, I am confident that we will get back there.

//Jörgen Qwist, CEO CombinedX

5 Likes

Q4 adjusted EBIT-% hit the average of the previous six years. Likewise for the full year. Quite okay, considering the market has been described as a bit quiet.

image

Let’s also include Redari’s forecasts for the coming years. In their forecast, the EBIT-% for this year would improve to 10 and for 2026 to 11.

image

6 Likes

In this quiet thread, one might update with information that is less company-specific, but still relevant to some Nordnet (Superloan) customers: A 20% lending value has been added for CombinedX.

4 Likes

CombinedX AB (publ) has decided to bring forward the publication of the interim report for the period 1 January - 31 March 2025 (Q1). The report will be published on Wednesday, May 7, 2025, at 07:00 AM, instead of the previously communicated time (13:30 PM on the same day).

The investor presentation and Q&A session planned for the same day will still take place on the same day (Wednesday, May 7) from 14:00 PM - 14:30 PM. Registration for the presentation/Q&A session can be done at

So, as I understand it, the earnings release has been moved from that odd midday publication to the morning. Doesn’t bother me at all :slight_smile:

3 Likes

Q1.

A decent result against a strong comparison period. EBITA margin was 11.4%. Revenue grew by 6.5%.

https://www.combinedx.com/globalassets/dokument/kvartalsrapporter/2025/combinedx-q1-2025-ver-20-final.pdf

Interim Report Q1 2025
First quarter, January 1 – March 31
• Net sales were 239.2 (224.7) MSEK
• Growth was 6.5% (7.5%) with organic growth of -4.9% (-1.4%)
• EBITA amounted to 27.3 (25.0) MSEK and EBITA margin was 11.4% (11.1%)
• Adjusted EBITA amounted to 27.3 (27.4) MSEK and adjusted EBITA margin was 11.4% (12.2%)
• Profit before tax was 21.2 (22.0) MSEK
• Cash flow from operating activities was 16.1 (31.9) MSEK
• Earnings per share before dilution amounted to 0.95 (1.02) and earnings per share after dilution was 0.95 (1.00) SEK

4 Likes

Could this be a defensive victory? Organic growth is still negative, but the profit side was kept in line in a challenging market.

Redeye comments can be found here:

Revenue fell short of RE (Redeye) forecasts, but profit exceeded them. They believe the sales shortfall is due to a smaller number of employees, especially on the Aspire side, as Sales-COGS/employees/workday still grew by 3%.

2 Likes

I have translated the CEO’s comments (see the link I provided earlier) below. Indeed, profitability has been defended by optimizing headcount. I do appreciate that the company takes care of profitability, as it is one of the cornerstones of a good business. If it is allowed to deteriorate, it often leads to difficulties. Even if, in this case, it means a smaller number of employees.

Q1 2025. CEO’s comments.

Even in a waiting market, there are thousands of things that can be done

Financially, 2025 started as expected. After the strategic sale of Aspire’s Borlänge business in January and other cost reductions we made in Aspire by merging it with Ninetech, we are losing growth momentum but defending our profitability. During Q1, the group’s net sales were SEK 239 million (SEK 225 million) and adjusted operating profit (EBITA) was SEK 27.3 million (SEK 27.4 million). This gives an adjusted EBITA margin of 11.4% (12.2%) and growth of 6.5%, of which organic growth is -4.9%.

The market situation remains cautious, and the trade war initiated by Trump has increased uncertainty. We have a relatively large exposure to the manufacturing industry, 28% of net sales in Q1, and when our customers there postpone investment decisions, we have to wait on recruitments that we would otherwise have made. The slower pace of recruitment and the aforementioned restructuring of Aspire mean that we enter Q2 with 528 employees, compared to 606 employees we had at the beginning of Q2 last year. Fewer consultants naturally affect our conditions for organic growth in the coming quarters, but healthy profitability is always our priority. And our goal is growth even during this year.

Even in a waiting market, there are software platforms that are growing and creating demand for specialized expertise. One of these is the ServiceNow-based platform, in which Netgain specializes. In April, ServiceNow named Netgain Sweden’s best partner based on customer satisfaction. The justification was that Netgain has “demonstrated exceptional quality in all its projects” and “the average customer satisfaction score is an incredible 4.95”. The foundation of customer satisfaction is an essential part of our definition of a leading brand. Strong customer relationships and satisfied employees are linked, as Netgain also demonstrates in the spring employee survey, where it achieved an eNPS of 83.

Satisfied and repeat customers form the basis of revenue in all our specialized business companies, and in uncertain times, strong customer relationships are even more important. One example we reported on in the spring was the relaunch of wurth.se. It is one of Sweden’s largest B2B e-commerce sites and is the result of over ten years of close cooperation between Würth and Ninetech.

And even in a waiting market, our companies develop many small and large digitalization projects every day. One example we have recently reported on is how Two has built an independently learning AI model for the Nordic region’s largest pawn shop, Sefina Pantbank. The model combines a large amount of external data, such as gold price information and exchange rates, with internal data, such as business history and customer behavior, and provides Sefina with accurate and up-to-date sales figures at the company level.

Whatever the economic conditions, the prevailing megatrend, where all companies must utilize new technology and data, remains strong. Even in a waiting market, there are thousands of things we need to do.

2 Likes

This news had slipped by, so I’m posting it here now. CombinedX has been making acquisitions in May.

12.5.2025 CombinedX: Acquiring a high-performing Norwegian/Swedish IFS specialist

Redeye views the deal positively.
"The deal values Align at 1.3x sales and 5.2x EBITA in 2024, excluding earn-out and 1.9x sales and 7.7x EBITA, including earn-out.

We believe 5.2x EBITA is attractive for an IT consulting firm with 20% organic growth and 25% EBITA margins. The median EV/EBIT for 2025e for listed Nordic IT consulting firms is 10.0x. While those companies are significantly bigger than Align, none have 20% organic growth and 25% EBITA margins."

Link to the full Redeye update.
https://www.redeye.se/research/1107251/combinedx-acquiring-a-high-performing-norwegian-ifs-partner

Redeye’s forecasts below
Screenshot_20250522-194922_Trebuchet~2

2 Likes

CombinedX delivered a decent Q3 report today.

Behind the link are RedEye’s quick comments.
https://www.redeye.se/research/1131641/combinedx-q3-initial-take-positive-margin-surprise

1 Like