Pick a scenario or pull the levers — see adjusted operating profit, cash, leverage, covenant headroom and enterprise value move in real time for AB SKF, then stress-test it with AI.
Recurring aftermarket & services carries ~8pt margin premium · cross-sell & attach at 25% incremental margin, 60% recurring · DSO release is one-time working capital · EV at the chosen multiple of adjusted operating profit. Illustrative model on real FY2025 baseline figures.
Ranked by profit contribution — the top bar is the biggest lever in this scenario. (DSO shows as cash, not profit.)
| Metric | Today | Scenario | Δ | |
|---|---|---|---|---|
| Revenue | SEK 91.6 bn | → | SEK 94.9 bn | |
| Adj. op. profit | SEK 11.7 bn | → | SEK 13.7 bn | |
| Adj op margin | 12.7% | → | 14.4% | +1.7pt |
| Aftermarket & services | SEK 33.5 bn | → | SEK 38.2 bn | mix 40% |
| Net leverage | 0.80x | → | 0.57x | -0.23x |
| Enterprise value | SEK 128.4 bn | → | SEK 150.3 bn | +SEK 21.9 bn |
| Growth + margin | 15 | → | 20 |