Market Closed -
London S.E.
11:49:52 2024-02-26 EST
|
5-day change
|
1st Jan Change
|
104.7
SEK
|
-6.93%
|
|
-11.88%
|
-3.44%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,046
|
10,071
|
7,476
|
11,597
|
14,896
|
17,010
|
-
|
-
|
Enterprise Value (EV)
1 |
6,232
|
10,229
|
7,502
|
11,597
|
14,220
|
15,457
|
14,054
|
11,960
|
P/E ratio
|
7.68
x
|
10.1
x
|
6.92
x
|
8.75
x
|
7.47
x
|
8.01
x
|
7.01
x
|
5.8
x
|
Yield
|
6.5%
|
4.99%
|
7.21%
|
-
|
6.69%
|
6.24%
|
7.12%
|
8.72%
|
Capitalization / Revenue
|
1.17
x
|
1.58
x
|
1.12
x
|
1.34
x
|
1.39
x
|
1.4
x
|
1.29
x
|
1.18
x
|
EV / Revenue
|
1.2
x
|
1.6
x
|
1.12
x
|
1.34
x
|
1.33
x
|
1.27
x
|
1.07
x
|
0.83
x
|
EV / EBITDA
|
5.07
x
|
6.69
x
|
4.81
x
|
6.04
x
|
4.81
x
|
4.44
x
|
3.69
x
|
2.74
x
|
EV / FCF
|
7.04
x
|
14.8
x
|
10.3
x
|
-
|
6.68
x
|
7.74
x
|
5.67
x
|
4.46
x
|
FCF Yield
|
14.2%
|
6.75%
|
9.68%
|
-
|
15%
|
12.9%
|
17.7%
|
22.4%
|
Price to Book
|
1.23
x
|
1.99
x
|
1.28
x
|
-
|
1.72
x
|
1.77
x
|
1.55
x
|
1.31
x
|
Nbr of stocks (in thousands)
|
138,415
|
136,652
|
136,801
|
136,801
|
137,286
|
137,286
|
-
|
-
|
Reference price
2 |
43.68
|
73.70
|
54.65
|
84.77
|
108.5
|
123.9
|
123.9
|
123.9
|
Announcement Date
|
2/13/20
|
2/9/21
|
2/10/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,173
|
6,390
|
6,672
|
8,658
|
10,678
|
12,148
|
13,163
|
14,474
|
EBITDA
1 |
1,230
|
1,529
|
1,560
|
1,921
|
2,958
|
3,480
|
3,808
|
4,362
|
EBIT
1 |
865
|
1,170
|
1,194
|
1,462
|
2,371
|
2,857
|
3,170
|
3,694
|
Operating Margin
|
16.72%
|
18.3%
|
17.89%
|
16.88%
|
22.2%
|
23.52%
|
24.08%
|
25.53%
|
Earnings before Tax (EBT)
1 |
810.9
|
1,069
|
1,137
|
1,388
|
2,194
|
2,673
|
3,003
|
3,539
|
Net income
1 |
787.5
|
1,006
|
1,080
|
1,332
|
1,997
|
2,179
|
2,491
|
2,990
|
Net margin
|
15.22%
|
15.75%
|
16.18%
|
15.39%
|
18.7%
|
17.94%
|
18.92%
|
20.66%
|
EPS
2 |
5.690
|
7.320
|
7.900
|
9.692
|
14.53
|
15.46
|
17.68
|
21.35
|
Free Cash Flow
1 |
885.2
|
690.6
|
726.2
|
-
|
2,128
|
1,996
|
2,481
|
2,684
|
FCF margin
|
17.11%
|
10.81%
|
10.88%
|
-
|
19.93%
|
16.43%
|
18.85%
|
18.54%
|
FCF Conversion (EBITDA)
|
71.99%
|
45.18%
|
46.55%
|
-
|
71.95%
|
57.35%
|
65.14%
|
61.53%
|
FCF Conversion (Net income)
|
112.41%
|
68.61%
|
67.25%
|
-
|
106.6%
|
91.6%
|
99.6%
|
89.75%
|
Dividend per Share
2 |
2.840
|
3.680
|
3.940
|
-
|
7.264
|
7.732
|
8.821
|
10.81
|
Announcement Date
|
2/13/20
|
2/9/21
|
2/10/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,595
|
1,767
|
1,946
|
2,191
|
2,458
|
2,518
|
2,726
|
2,792
|
2,837
|
2,905
|
3,134
|
3,119
|
3,353
|
2,997
|
3,087
|
EBITDA
1 |
307.5
|
346.7
|
410.5
|
531.5
|
569.3
|
616.1
|
778.1
|
809.7
|
809.7
|
838.1
|
927.9
|
885.9
|
1,026
|
845.7
|
868.3
|
EBIT
1 |
210.6
|
245
|
305
|
420
|
445.6
|
487.9
|
627.3
|
658.1
|
641.9
|
677.7
|
766.7
|
730.4
|
865.1
|
687.9
|
721.7
|
Operating Margin
|
13.21%
|
13.87%
|
15.67%
|
19.17%
|
18.13%
|
19.38%
|
23.02%
|
23.57%
|
22.63%
|
23.33%
|
24.47%
|
23.42%
|
25.8%
|
22.95%
|
23.38%
|
Earnings before Tax (EBT)
1 |
193.7
|
231.5
|
328
|
383.9
|
398.8
|
464.1
|
599.7
|
597
|
573.2
|
637.9
|
726.4
|
684.5
|
824.8
|
654
|
687.9
|
Net income
1 |
189.5
|
220.1
|
305
|
362
|
403.3
|
427.8
|
577.8
|
560.6
|
469.6
|
483.4
|
617.4
|
580.9
|
699.1
|
552.5
|
575.1
|
Net margin
|
11.88%
|
12.46%
|
15.67%
|
16.53%
|
16.41%
|
16.99%
|
21.2%
|
20.08%
|
16.55%
|
16.64%
|
19.7%
|
18.63%
|
20.85%
|
18.44%
|
18.63%
|
EPS
2 |
1.390
|
1.661
|
2.194
|
2.625
|
2.896
|
3.177
|
4.259
|
4.113
|
3.378
|
3.512
|
4.494
|
4.212
|
5.078
|
4.059
|
4.172
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/28/22
|
7/21/22
|
10/26/22
|
2/14/23
|
4/27/23
|
7/20/23
|
10/26/23
|
2/15/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
186
|
158
|
26
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
676
|
1,553
|
2,955
|
5,049
|
Leverage (Debt/EBITDA)
|
0.1513
x
|
0.1034
x
|
0.0167
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
885
|
691
|
726
|
-
|
2,128
|
1,996
|
2,481
|
2,684
|
ROE (net income / shareholders' equity)
|
16.6%
|
20.3%
|
19.9%
|
-
|
24.9%
|
23.4%
|
23.4%
|
23.8%
|
ROA (Net income/ Total Assets)
|
10.4%
|
12.6%
|
12.4%
|
-
|
16%
|
15.3%
|
15.3%
|
15.1%
|
Assets
1 |
7,583
|
7,979
|
8,720
|
-
|
12,493
|
14,242
|
16,279
|
19,802
|
Book Value Per Share
2 |
35.40
|
37.10
|
42.60
|
-
|
63.20
|
70.10
|
80.00
|
94.90
|
Cash Flow per Share
|
-
|
-
|
10.70
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
265
|
366
|
327
|
-
|
466
|
541
|
586
|
620
|
Capex / Sales
|
5.12%
|
5.72%
|
4.9%
|
-
|
4.37%
|
4.46%
|
4.45%
|
4.29%
|
Announcement Date
|
2/13/20
|
2/9/21
|
2/10/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
123.9
SEK Average target price
151.7
SEK Spread / Average Target +22.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.88% | 32.39B | | -8.17% | 21.51B | | +22.76% | 20.95B | | -16.80% | 20.37B | | +8.28% | 18.5B | | -28.75% | 16.87B | | +3.46% | 10.26B | | -15.23% | 8.6B | | +4.55% | 7.53B |
Other Casinos & Gaming
|