HANZA-Acquires five facilities with SEK ~1.9bn sales for ~8x EV/EBITA adj.-07/15/2026

研报英文原文证据摘录

HANZA-Acquires five facilities with SEK ~1.9bn sales for ~8x EV/EBITA adj.-07/15/2026

retain its vehicle cabin business, which will be streamlined and separated prior to closing

• In connection with the acquisition, current Central Europe manufacturing clusters will be divided into two separate clusters

• Acquired operations are expected to initially contribute a ~9% EBITA margin, excluding transaction and integration costs

Conclusions for the share

• We expect to raise 2027E sales and EBITA adj. by ~17% and ~16%, respectively, assuming an initial EBITA margin of 9.0%

• The transaction accelerates HANZA 2028 strategy toward SEK 14bn sales (PAS SEK ~12.2bn in 2028E excluding transaction)

• Strategic rationale is sound in our view (scale, cluster fit) and ~8x EV/EBITA screens attractive vs. prior deals in the sector

• On the initial margin of ~9.0%, implied EV/EBITA is ~9.4x, which, with an undisclosed leverage bridge, warrants monitoring into Q4'26E

• We have a BUY rating and TP SEK 184

• Webcast CET 11:00 LINK

Thomas Blikstad

+46 72 402 33 94, thomas.blikstad@paretosec.com

Forbes Goldman

+46 8 402 5278, forbes.goldman@paretosec.com

For disclosures on relevant definitions, methods, risks, potential conflicts of interests etc. and disclaimers please see www.paretosec.com. Investment Recommendations should be reviewed in

conjunction with the information therein. When distributed in the US: This document is intended for institutional investors and is not subject to all of the independence and disclosure standards

applicable to equity/debt research reports prepared for retail investors. This material is considered by Pareto Securities to qualify as an acceptable minor non-monetary benefit according to Directive