Redeye makes positive revisions to its financial projections and fair value range following Stille's year-end report. The report confirmed 22% organic growth, an EBITDA margin of 28% (excluding the one-off impairment in the tables business), and a strong outlook for the company moving forward.

Q4 2024 - another strong quarter with continued positive outlook

ADDvise Group

Stille

* Unable to scale up without expensive reinvestment, with NWC/Sales consistently exceeding 20%.
* Unlikely to achieve five-fold organic growth in a decade, requiring inorganic expansion for substantial growth.
* Operates in a market with numerous competitors, although competition is reduced in its premium niche.
* Returns on invested capital (ROIC) have not consistently exceeded the cost of capital (WACC) in recent years.
* Production is primarily manual labour which could become a bottle neck for the company.

* Strong brand and premium positioning in surgical instruments and operating tables, with global presence and faster growth than the underlying market.
* Benefits from secular tailwinds in the surgical instruments market, supported by an aging population in Western countries.
* Diversified revenue base with hundreds of products sold globally, reducing dependence on single markets or customers.
* Proactively promotes environmental sustainability and contributes to the greater good through durable, high-quality surgical instruments.
* Demonstrates pricing power and operational stability, with minimal regulatory interference and commodity price impact on earnings.

* Has a history of moderate and occasionally inconsistent growth, initiatives imlemented recent years have had an effect to reverse this. 

* Profitability has improved over the past few years, though most of this expansion is likely already realized.

* Free Cash Flow (FCF) conversion below 80% over the past five years, indicating potential challenges in converting profits to cash.

* Proven business model and a very long history of profitability with durable income streams also during challenging macroeconomic periods. 

* Expanding profitability with gross margins of roughly 50% range and EBITDA margins of approximately 25%, indicating profitable product mix and pricing power.

* Solid balance sheet with a net debt / EBITDA levels of less than 1 providing opportunity for in-organic growth initiatives.

* Ongoing efficency measures to ensure elevated profitability levels.

* Financial targets are 10% organic growth per year, EBITDA margin >25%, and Net Debt/EBITDA LTM <3

* One of the primary downsides in the people segment relate to the (aside from Impilo who holds c23% of the shares and a seat on the board of directors) limited insider ownership. The CEO and CFO combined holds only ~0.1% of the company. 

* Stille's CEO joined the company in the first half of 2023, and changes to the board of directors were announced later in the year. Despite these transitions, the company has continued to progress smoothly, although the board and management have not yet had sufficient time to fully prove themselves.

* Overall, we believe Stille's board and management make the company well-rounded, combining in-depth sector knowledge with expertise in finance, sales, and strategy. Execution on strategic initiatives in the recent years have been solid and created shareholder value.

* The CEO, who joined the company in 2023, brings a proactive, "doer" attitude and over 17 years of experience in the medical technology industry.

* Stille's board and management have delivered shareholder value in recent years through strategic M&A, financed in a manner that is favorable to shareholders.

* Institutional owners hold over 70% of Stille's equity. The primary shareholders, Linc and Impilo industry-savvi specialist investors, control 46% of the equity.

Key Financials
SEKm	2023	2024	2025e	2026e	2027e
Net Sales	294.9	570.0	654.1	735.2	823.4
Sales Growth	19.7%	93.3%	14.8%	12.4%	12.0%
EBITDA	59.3	99.6	179.1	202.2	226.4
EBIT	44.9	69.3	146.4	165.4	185.3
EBIT Margin	15.2%	12.2%	22.4%	22.5%	22.5%
Net Income	26.0	57.1	116.2	131.3	147.1
EV/Sales	2.7	3.1	3.7	2.8	2.4
EV/EBITDA	13.2	17.8	13.7	10.3	8.7
P/E	29.1	32.7	21.0	18.5	16.6

Q4 2024 - another strong quarter with continued positive outlook

Solid outlook calls for positive revisions

Upgraded fair value range, SEK290 base case

Q4 2024 - another strong quarter with continued positive outlook