Real-time Estimate
Cboe Europe
04:56:51 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
298.6
SEK
|
-0.12%
|
|
-0.03%
|
+4.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,914
|
19,891
|
47,536
|
23,496
|
30,328
|
30,361
|
-
|
-
|
Enterprise Value (EV)
1 |
9,104
|
19,103
|
46,948
|
23,496
|
31,326
|
29,616
|
28,673
|
27,629
|
P/E ratio
|
55.6
x
|
52.4
x
|
51.9
x
|
116
x
|
219
x
|
31.8
x
|
23.3
x
|
17.6
x
|
Yield
|
2.02%
|
1.12%
|
0.56%
|
1.36%
|
1.24%
|
1.37%
|
1.54%
|
1.83%
|
Capitalization / Revenue
|
16.5
x
|
28.1
x
|
29.3
x
|
15.3
x
|
14.2
x
|
11.7
x
|
10.2
x
|
8.51
x
|
EV / Revenue
|
15.2
x
|
26.9
x
|
28.9
x
|
15.3
x
|
14.7
x
|
11.4
x
|
9.62
x
|
7.74
x
|
EV / EBITDA
|
33.1
x
|
49.6
x
|
42.7
x
|
28.3
x
|
25.6
x
|
17.9
x
|
14.8
x
|
11.4
x
|
EV / FCF
|
40.3
x
|
117
x
|
78.6
x
|
45.4
x
|
34
x
|
25.2
x
|
18.2
x
|
13
x
|
FCF Yield
|
2.48%
|
0.86%
|
1.27%
|
2.2%
|
2.94%
|
3.97%
|
5.51%
|
7.71%
|
Price to Book
|
9.16
x
|
15.8
x
|
16.2
x
|
3.2
x
|
5.06
x
|
4.57
x
|
4.04
x
|
3.5
x
|
Nbr of stocks (in thousands)
|
952,984
|
952,984
|
986,646
|
1,186,608
|
1,184,824
|
1,185,057
|
-
|
-
|
Reference price
2 |
10.40
|
20.87
|
48.18
|
19.80
|
25.60
|
25.62
|
25.62
|
25.62
|
Announcement Date
|
20-02-12
|
21-01-26
|
22-01-19
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
600
|
709
|
1,623
|
1,536
|
2,131
|
2,602
|
2,981
|
3,567
|
EBITDA
1 |
275
|
385
|
1,100
|
829
|
1,226
|
1,652
|
1,941
|
2,421
|
EBIT
1 |
245
|
350
|
1,063
|
785
|
1,172
|
1,548
|
1,843
|
2,360
|
Operating Margin
|
40.83%
|
49.37%
|
65.5%
|
51.11%
|
55%
|
59.49%
|
61.84%
|
66.16%
|
Earnings before Tax (EBT)
1 |
173
|
311
|
878
|
263
|
239
|
1,258
|
1,429
|
1,803
|
Net income
1 |
160
|
379
|
909
|
176
|
130
|
954.1
|
1,303
|
1,727
|
Net margin
|
26.67%
|
53.46%
|
56.01%
|
11.46%
|
6.1%
|
36.67%
|
43.72%
|
48.4%
|
EPS
2 |
0.1870
|
0.3980
|
0.9290
|
0.1710
|
0.1170
|
0.8051
|
1.101
|
1.459
|
Free Cash Flow
1 |
226
|
163.4
|
597
|
518
|
922
|
1,176
|
1,579
|
2,130
|
FCF margin
|
37.67%
|
23.05%
|
36.78%
|
33.72%
|
43.27%
|
45.21%
|
52.97%
|
59.69%
|
FCF Conversion (EBITDA)
|
82.18%
|
42.44%
|
54.27%
|
62.48%
|
75.2%
|
71.2%
|
81.34%
|
87.97%
|
FCF Conversion (Net income)
|
141.25%
|
43.11%
|
65.68%
|
294.32%
|
709.23%
|
123.3%
|
121.16%
|
123.34%
|
Dividend per Share
2 |
0.2098
|
0.2344
|
0.2712
|
0.2695
|
0.3163
|
0.3503
|
0.3944
|
0.4701
|
Announcement Date
|
20-02-12
|
21-01-26
|
22-01-19
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
304
|
264
|
444
|
709
|
912
|
733
|
804
|
1,019
|
1,112
|
1,136
|
1,483
|
EBITDA
1 |
-
|
80
|
305
|
492
|
608
|
413
|
416
|
555
|
653
|
648
|
836
|
EBIT
1 |
-
|
63
|
286
|
476
|
587
|
393
|
392
|
530
|
624
|
631.6
|
953.1
|
Operating Margin
|
-
|
23.86%
|
64.41%
|
67.14%
|
64.36%
|
53.62%
|
48.76%
|
52.01%
|
56.12%
|
55.6%
|
64.27%
|
Earnings before Tax (EBT)
|
-
|
68
|
243
|
397
|
481
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
332
|
361
|
548
|
-
|
-58
|
11
|
118
|
-
|
-
|
Net margin
|
-
|
-
|
74.77%
|
50.92%
|
60.09%
|
-
|
-7.21%
|
1.08%
|
10.61%
|
-
|
-
|
EPS
2 |
-
|
0.0620
|
0.3480
|
0.3720
|
-
|
-
|
-0.0540
|
0.0100
|
0.1080
|
0.4600
|
0.8300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-12
|
20-08-20
|
21-01-26
|
21-07-22
|
22-01-19
|
22-07-14
|
23-01-18
|
23-07-14
|
24-01-18
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
998
|
-
|
-
|
-
|
Net Cash position
1 |
810
|
789
|
588
|
-
|
-
|
746
|
1,688
|
2,732
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.814
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
226
|
163
|
597
|
518
|
922
|
1,177
|
1,579
|
2,130
|
ROE (net income / shareholders' equity)
|
22.6%
|
32.3%
|
43.2%
|
3.77%
|
16.4%
|
18.5%
|
20.2%
|
22.8%
|
ROA (Net income/ Total Assets)
|
16.4%
|
24.8%
|
33%
|
2.61%
|
10.8%
|
10.1%
|
12.7%
|
15.7%
|
Assets
1 |
977.5
|
1,526
|
2,758
|
6,747
|
1,200
|
9,422
|
10,268
|
10,966
|
Book Value Per Share
2 |
1.140
|
1.320
|
2.980
|
6.200
|
5.060
|
5.610
|
6.340
|
7.310
|
Cash Flow per Share
2 |
0.2900
|
0.1800
|
0.6200
|
0.5300
|
0.8000
|
1.200
|
1.530
|
1.700
|
Capex
1 |
18
|
8.4
|
11
|
31
|
23
|
18
|
19
|
19.8
|
Capex / Sales
|
3%
|
1.18%
|
0.68%
|
2.02%
|
1.08%
|
0.69%
|
0.64%
|
0.56%
|
Announcement Date
|
20-02-12
|
21-01-26
|
22-01-19
|
23-01-18
|
24-01-18
|
-
|
-
|
-
|
Last Close Price
25.62
EUR Average target price
29.8
EUR Spread / Average Target +16.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.77% | 32.48B | | -1.44% | 33.68B | | 0.00% | 18.26B | | +7.45% | 5.59B | | 0.00% | 3.06B | | +22.35% | 2.9B | | +11.52% | 2.89B | | -16.19% | 2.31B | | +4.02% | 1.23B | | +3.27% | 1.14B |
Private Equity
|