Data is not available at this time.
Probi AB is a specialized probiotics company operating in the pharmaceutical and nutraceutical sectors, focusing on research-driven solutions for gastrointestinal, immune, bone, and women's health. The company generates revenue through the development and sale of probiotic-based dietary supplements, functional foods, and beverages, distributed in approximately 40 countries. Its products, available in various forms such as capsules, powders, and drinks, cater to health-conscious consumers and B2B clients, including pharmaceutical and food manufacturers. Probi differentiates itself through proprietary strains and clinical research collaborations, such as those with Örebro University and La Trobe University, enhancing its credibility in scientifically backed probiotics. As a subsidiary of Symrise AG, it benefits from synergies in ingredient innovation and global distribution. The company holds a niche but growing position in the competitive probiotics market, where demand is driven by increasing awareness of gut health and preventive wellness. Its focus on clinically validated strains and targeted health applications provides a defensible market position against generic competitors.
Probi reported revenue of SEK 627.7 million in FY 2023, with net income of SEK 16.8 million, reflecting modest profitability in a competitive market. Operating cash flow was robust at SEK 85.6 million, supported by efficient working capital management. Capital expenditures of SEK -33.2 million indicate disciplined reinvestment, aligning with its R&D-focused strategy. The company’s profitability metrics suggest room for operational leverage as it scales its commercial footprint.
Diluted EPS of SEK 1.48 underscores Probi’s ability to generate earnings despite its relatively small scale. The company’s capital efficiency is evident in its cash flow generation, with operating cash flow significantly exceeding net income. This highlights strong non-cash adjustments and prudent capital allocation, though its R&D-intensive model requires sustained investment to maintain technological leadership.
Probi maintains a solid balance sheet, with SEK 329.7 million in cash and equivalents against total debt of SEK 38.2 million, indicating strong liquidity and low leverage. The net cash position provides flexibility for strategic initiatives, including R&D partnerships or market expansion. Its financial health is further supported by positive operating cash flow, reducing reliance on external financing.
Probi’s growth is tied to expanding global demand for probiotics, though its revenue trajectory remains moderate. The company does not pay dividends, reinvesting cash flows into research and commercialization efforts. Future growth may hinge on successful product launches and leveraging Symrise’s distribution network to penetrate new markets.
With a market cap of SEK 2.31 billion, Probi trades at a premium reflective of its niche positioning and growth potential in the probiotics sector. The low beta of 0.464 suggests relative insulation from broader market volatility, though investor expectations likely hinge on clinical validation and commercial execution.
Probi’s key advantages include its scientifically validated strains, strong IP portfolio, and Symrise’s backing. The outlook depends on its ability to translate research into scalable commercial products, particularly in high-growth segments like women’s and immune health. Macro trends favoring preventive healthcare could drive long-term demand, but competition remains intense.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |