Systemair AB
STO:SYSR

Watchlist Manager
Systemair AB Logo
Systemair AB
STO:SYSR
Watchlist
Price: 85.7 SEK 0.59% Market Closed
Market Cap: 17.8B SEK
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-9%
5Y
+46%
10Y
+103%
Operating Income
+
3Y
+3%
5Y
+83%
10Y
+210%
Net Income
+
3Y
-3%
5Y
+143%
10Y
+188%

Earnings Waterfall
Systemair AB

Revenue
12.4B SEK
Cost of Revenue
-7.9B SEK
Gross Profit
4.5B SEK
Operating Expenses
-3.4B SEK
Operating Income
1.1B SEK
Other Expenses
-430.4m SEK
Net Income
689.9m SEK

Income Statement
Systemair AB

Rotate your device to view
Income Statement
Currency: SEK
Apr-2007 Jul-2007 Oct-2007 Jan-2008 Apr-2008 Jul-2008 Oct-2008 Jan-2009 Apr-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Jul-2012 Oct-2012 Jan-2013 Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025 Oct-2025
Revenue
Interest Expense
23
29
36
56
41
58
75
86
37
69
43
16
16
15
15
15
17
18
21
23
25
25
28
30
31
35
27
28
37
33
37
33
23
22
23
22
23
23
23
24
25
27
26
27
27
26
29
31
34
37
39
40
39
38
33
30
27
18
18
19
28
32
44
58
74
84
98
98
97
79
67
62
0
0
0
Revenue
2 664
N/A
2 759
+4%
2 856
+4%
2 945
+3%
3 092
+5%
3 185
+3%
3 298
+4%
3 337
+1%
3 333
0%
3 336
+0%
3 218
-4%
3 210
0%
3 219
+0%
3 246
+1%
3 346
+3%
3 440
+3%
3 467
+1%
3 555
+3%
3 653
+3%
3 790
+4%
3 997
+5%
4 183
+5%
4 372
+5%
4 462
+2%
4 551
+2%
4 785
+5%
4 984
+4%
5 161
+4%
5 296
+3%
5 365
+1%
5 505
+3%
5 638
+2%
5 882
+4%
6 052
+3%
6 122
+1%
6 106
0%
6 113
+0%
6 195
+1%
6 340
+2%
6 639
+5%
6 864
+3%
7 055
+3%
7 150
+1%
7 207
+1%
7 301
+1%
7 477
+2%
7 765
+4%
8 010
+3%
8 327
+4%
8 568
+3%
8 900
+4%
9 028
+1%
8 915
-1%
8 761
-2%
8 484
-3%
8 342
-2%
8 519
+2%
8 710
+2%
8 907
+2%
9 181
+3%
9 635
+5%
10 193
+6%
13 674
+34%
14 440
+6%
12 058
-16%
15 233
+26%
15 708
+3%
15 492
-1%
12 257
-21%
15 368
+25%
12 152
-21%
12 368
+2%
12 302
-1%
12 284
0%
12 409
+1%
Gross Profit
Cost of Revenue
(1 652)
(1 718)
(1 775)
(1 838)
(1 927)
(1 974)
(2 046)
(2 066)
(2 089)
(2 094)
(2 025)
(2 025)
(2 002)
(2 008)
(2 052)
(2 098)
(2 110)
(2 183)
(2 246)
(2 340)
(2 505)
(2 632)
(2 779)
(2 841)
(2 924)
(3 108)
(3 243)
(3 409)
(3 509)
(3 545)
(3 625)
(3 704)
(3 858)
(3 962)
(4 027)
(4 012)
(4 010)
(4 054)
(4 150)
(4 350)
(4 493)
(4 660)
(4 747)
(4 797)
(4 887)
(5 019)
(5 206)
(5 394)
(5 598)
(5 723)
(5 897)
(5 943)
(5 831)
(5 738)
(5 558)
(5 468)
(5 560)
(5 660)
(5 794)
(5 983)
(6 316)
(6 685)
(9 026)
(9 508)
(7 949)
(10 025)
(10 319)
(10 186)
(8 043)
(10 033)
(7 821)
(7 920)
(7 838)
(7 814)
(7 878)
Gross Profit
1 013
N/A
1 041
+3%
1 080
+4%
1 107
+2%
1 164
+5%
1 211
+4%
1 252
+3%
1 271
+1%
1 244
-2%
1 242
0%
1 193
-4%
1 185
-1%
1 217
+3%
1 238
+2%
1 294
+5%
1 342
+4%
1 358
+1%
1 372
+1%
1 407
+3%
1 450
+3%
1 492
+3%
1 551
+4%
1 593
+3%
1 621
+2%
1 627
+0%
1 676
+3%
1 740
+4%
1 752
+1%
1 787
+2%
1 820
+2%
1 880
+3%
1 934
+3%
2 025
+5%
2 089
+3%
2 095
+0%
2 094
0%
2 102
+0%
2 142
+2%
2 191
+2%
2 289
+4%
2 371
+4%
2 395
+1%
2 403
+0%
2 410
+0%
2 414
+0%
2 458
+2%
2 558
+4%
2 616
+2%
2 729
+4%
2 845
+4%
3 003
+6%
3 085
+3%
3 084
0%
3 023
-2%
2 926
-3%
2 874
-2%
2 960
+3%
3 050
+3%
3 113
+2%
3 199
+3%
3 319
+4%
3 508
+6%
4 648
+33%
4 932
+6%
4 109
-17%
5 208
+27%
5 390
+3%
5 305
-2%
4 214
-21%
5 334
+27%
4 331
-19%
4 448
+3%
4 464
+0%
4 470
+0%
4 531
+1%
Operating Income
Operating Expenses
(683)
(693)
(715)
(725)
(762)
(794)
(816)
(872)
(903)
(936)
(959)
(952)
(945)
(936)
(946)
(965)
(1 002)
(1 013)
(1 038)
(1 079)
(1 160)
(1 219)
(1 251)
(1 286)
(1 255)
(1 308)
(1 371)
(1 424)
(1 453)
(1 492)
(1 539)
(1 587)
(1 643)
(1 706)
(1 733)
(1 747)
(1 754)
(1 782)
(1 812)
(1 835)
(1 891)
(1 935)
(1 940)
(1 977)
(1 988)
(2 057)
(2 117)
(2 160)
(2 155)
(2 221)
(2 265)
(2 309)
(2 363)
(2 319)
(2 313)
(2 278)
(2 303)
(2 330)
(2 369)
(2 428)
(2 552)
(2 623)
(3 559)
(3 672)
(2 853)
(3 287)
(3 160)
(3 259)
(2 954)
(3 894)
(3 300)
(3 341)
(3 347)
(3 395)
(3 411)
Selling, General & Administrative
(679)
(692)
(718)
(742)
(775)
(808)
(839)
(887)
(923)
(954)
(961)
(956)
(912)
(940)
(961)
(986)
(971)
(1 037)
(1 056)
(1 096)
(1 127)
(1 202)
(1 238)
(1 261)
(1 217)
(1 313)
(1 370)
(1 427)
(1 391)
(1 504)
(1 543)
(1 584)
(1 584)
(1 710)
(1 738)
(1 750)
(1 650)
(1 740)
(1 768)
(1 833)
(1 795)
(1 936)
(1 939)
(1 954)
(1 864)
(2 021)
(2 092)
(2 133)
(2 055)
(2 212)
(2 263)
(2 311)
(2 149)
(2 326)
(2 301)
(2 268)
(2 083)
(2 293)
(2 338)
(2 403)
(2 308)
(2 581)
(3 370)
(3 492)
(2 699)
(3 639)
(3 731)
(3 709)
(2 853)
(3 858)
(3 186)
(3 299)
(3 147)
(3 390)
(3 406)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(33)
0
0
0
(36)
0
0
0
(42)
0
0
0
(51)
0
0
0
(76)
0
0
0
(83)
0
0
0
(92)
0
0
0
(94)
0
0
0
(103)
0
0
0
(113)
0
0
0
(192)
0
0
0
(183)
0
0
0
(185)
0
0
0
(203)
0
0
0
(196)
0
0
0
(219)
0
0
Other Operating Expenses
(4)
(1)
3
17
13
13
23
15
20
18
1
4
0
4
15
21
5
24
18
18
10
(17)
(13)
(25)
12
6
(1)
3
15
12
4
(3)
24
4
5
4
(12)
(42)
(44)
(3)
(2)
1
(1)
(22)
(21)
(36)
(25)
(27)
14
(9)
(2)
2
(22)
8
(12)
(10)
(37)
(38)
(31)
(25)
(59)
(42)
(189)
(181)
49
352
571
449
95
(36)
(115)
(42)
19
(4)
(5)
Operating Income
329
N/A
348
+6%
365
+5%
382
+5%
403
+5%
417
+4%
436
+5%
399
-8%
341
-15%
306
-10%
234
-24%
233
0%
272
+17%
301
+11%
347
+15%
376
+8%
356
-6%
359
+1%
370
+3%
372
+1%
332
-11%
332
0%
342
+3%
335
-2%
372
+11%
369
-1%
370
+0%
328
-11%
334
+2%
327
-2%
342
+4%
348
+2%
382
+10%
383
+0%
362
-5%
347
-4%
348
+0%
360
+3%
379
+5%
454
+20%
480
+6%
461
-4%
463
+1%
433
-6%
426
-2%
401
-6%
441
+10%
457
+3%
574
+26%
624
+9%
739
+18%
775
+5%
721
-7%
705
-2%
613
-13%
596
-3%
657
+10%
720
+10%
744
+3%
771
+4%
767
-1%
885
+15%
1 089
+23%
1 259
+16%
1 256
0%
1 921
+53%
2 230
+16%
2 046
-8%
1 260
-38%
1 441
+14%
1 031
-28%
1 108
+7%
1 117
+1%
1 076
-4%
1 120
+4%
Pre-Tax Income
Interest Income Expense
(18)
(21)
(33)
(54)
(53)
(53)
(49)
(50)
(39)
(35)
(30)
(32)
(7)
(34)
(39)
(23)
(26)
(31)
(29)
(24)
(23)
(15)
(28)
(34)
(38)
(45)
(27)
(28)
177
(26)
(24)
(11)
(9)
(8)
(24)
(33)
(42)
(25)
(6)
(32)
(34)
(61)
(65)
(49)
(43)
(39)
(49)
(41)
(66)
(33)
(42)
(54)
(102)
(145)
(148)
(135)
(95)
(39)
(46)
(41)
(4)
(30)
(12)
(69)
(146)
(123)
(142)
(149)
(114)
(109)
(104)
(56)
(168)
(145)
(156)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
11
0
0
0
(12)
0
0
0
2
0
0
0
(1)
(1)
(1)
(1)
7
0
(1)
(10)
2
0
0
0
(34)
(22)
(34)
(41)
(49)
(39)
(35)
(38)
(50)
(68)
(87)
(92)
(73)
(70)
(49)
(37)
5
(16)
(16)
(20)
(19)
(55)
(107)
(131)
189
(185)
(226)
(247)
(277)
(173)
(73)
(21)
5
(13)
(14)
Total Other Income
(0)
0
0
0
(0)
0
0
0
(1)
0
0
0
(24)
(0)
(0)
(0)
(2)
1
1
1
(1)
0
0
(3)
(5)
(8)
(22)
(31)
(2)
236
250
265
1
4
4
3
(1)
(3)
(4)
(3)
(2)
3
4
2
(2)
14
14
14
0
2
2
1
(3)
(8)
(9)
(9)
(3)
(11)
(8)
(8)
(3)
1
(3)
(3)
(4)
(2)
(1)
2
(5)
(6)
(3)
(4)
(12)
0
0
Pre-Tax Income
312
N/A
327
+5%
333
+2%
328
-1%
349
+6%
363
+4%
388
+7%
349
-10%
301
-14%
271
-10%
204
-25%
201
-1%
243
+21%
267
+10%
308
+15%
353
+15%
339
-4%
328
-3%
342
+4%
348
+2%
297
-15%
316
+7%
315
-1%
297
-5%
331
+11%
316
-4%
320
+1%
269
-16%
508
+89%
537
+6%
567
+6%
600
+6%
380
-37%
379
0%
341
-10%
306
-10%
307
+0%
331
+8%
369
+11%
419
+13%
410
-2%
381
-7%
368
-3%
346
-6%
333
-4%
337
+1%
371
+10%
392
+6%
458
+17%
526
+15%
612
+16%
630
+3%
544
-14%
482
-11%
408
-15%
416
+2%
564
+36%
655
+16%
674
+3%
703
+4%
742
+6%
801
+8%
966
+21%
1 056
+9%
1 295
+23%
1 612
+24%
1 861
+15%
1 653
-11%
864
-48%
1 153
+33%
852
-26%
1 025
+20%
943
-8%
919
-3%
950
+3%
Net Income
Tax Provision
(57)
(100)
(107)
(97)
(101)
(103)
(105)
(75)
(64)
(56)
(33)
(48)
(52)
(58)
(74)
(59)
(64)
(63)
(61)
(95)
(81)
(83)
(87)
(85)
(90)
(89)
(89)
(73)
(70)
(37)
(43)
(52)
(71)
(109)
(102)
(98)
(100)
(105)
(113)
(125)
(116)
(111)
(112)
(99)
(103)
(110)
(120)
(138)
(137)
(148)
(166)
(165)
(158)
(143)
(122)
(123)
(153)
(169)
(177)
(181)
(197)
(197)
(260)
(274)
(250)
(325)
(341)
(328)
(211)
(290)
(241)
(255)
(257)
(251)
(252)
Income from Continuing Operations
255
226
226
231
248
260
283
274
238
215
170
153
192
209
234
294
275
265
280
253
216
233
227
213
241
227
231
195
439
500
524
548
310
270
239
209
207
226
256
293
294
270
257
247
230
227
251
255
321
378
446
465
385
339
286
292
411
485
498
522
544
605
707
782
1 045
1 287
1 519
1 325
654
864
612
771
686
669
698
Income to Minority Interest
(1)
(2)
(2)
(3)
(4)
(4)
(4)
(3)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(1)
(2)
(4)
(4)
(2)
(2)
(3)
(4)
(6)
(5)
(0)
(0)
1
4
(5)
(5)
(4)
(7)
(2)
(8)
(9)
(6)
(11)
(6)
(6)
(8)
Net Income (Common)
253
N/A
225
-11%
224
-1%
228
+2%
244
+7%
256
+5%
279
+9%
272
-3%
236
-13%
214
-9%
169
-21%
152
-10%
191
+26%
208
+9%
232
+12%
293
+26%
273
-7%
264
-3%
279
+6%
252
-10%
215
-15%
233
+8%
227
-3%
213
-6%
241
+13%
227
-6%
231
+2%
195
-15%
439
+125%
500
+14%
524
+5%
548
+5%
310
-43%
270
-13%
239
-11%
209
-13%
207
-1%
226
+9%
255
+13%
293
+15%
294
+0%
270
-8%
257
-5%
247
-4%
231
-7%
227
-2%
252
+11%
255
+1%
322
+26%
377
+17%
444
+18%
462
+4%
382
-17%
337
-12%
284
-16%
290
+2%
406
+40%
480
+18%
492
+3%
522
+6%
544
+4%
605
+11%
711
+17%
777
+9%
1 040
+34%
1 284
+23%
1 512
+18%
1 323
-13%
646
-51%
855
+32%
606
-29%
759
+25%
681
-10%
663
-3%
690
+4%
EPS (Diluted)
4.9
N/A
4.32
-12%
4.29
-1%
4.38
+2%
4.69
+7%
4.92
+5%
5.36
+9%
5.22
-3%
4.53
-13%
4.1
-9%
3.25
-21%
2.91
-10%
3.66
+26%
4
+9%
4.47
+12%
5.64
+26%
5.25
-7%
5.07
-3%
5.37
+6%
4.85
-10%
4.14
-15%
4.49
+8%
4.37
-3%
4.08
-7%
4.63
+13%
4.37
-6%
4.44
+2%
3.76
-15%
8.44
+124%
9.61
+14%
9.95
+4%
10.53
+6%
5.96
-43%
5.19
-13%
4.6
-11%
4.01
-13%
1
-75%
4.34
+334%
4.91
+13%
5.64
+15%
1.41
-75%
5.2
+269%
4.93
-5%
4.75
-4%
1.11
-77%
4.36
+293%
4.84
+11%
4.9
+1%
1.55
-68%
7.25
+368%
8.54
+18%
8.88
+4%
1.83
-79%
1.61
-12%
1.36
-16%
1.38
+1%
1.95
+41%
2.31
+18%
2.37
+3%
2.51
+6%
2.61
+4%
2.91
+11%
3.42
+18%
3.74
+9%
5
+34%
6.17
+23%
7.27
+18%
6.36
-13%
3.1
-51%
4.11
+33%
2.91
-29%
3.65
+25%
3.27
-10%
3.19
-2%
3.32
+4%

See Also

Summary
SYSR intrinsic value, competitors valuation, and company profile.
DCF Valuation
SYSR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SYSR stock valuation using valuation multiples.
Wall Street Estimates
SYSR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SYSR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.