|
End-of-day quote
Deutsche Boerse AG
2024-02-05
|
5-day change | 1st Jan Change | ||
| 21.76 EUR | -0.62% |
|
-0.23% | +3.72% |
| 09-30 | Montrose: Millionaires bought Investor and bottom-fished in Hemnet | FW |
| 09-23 | Mölnlycke to cut about 150 jobs - Di (update) | FW |
Company Valuation: Investor AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 711,166 | 584,130 | 712,637 | 895,886 | 1,009,862 | 1,235,068 | - | - |
| Change | - | -17.86% | 22% | 25.71% | 12.72% | 22.3% | - | - |
| Enterprise Value (EV) 1 | 725,657 | 594,393 | 726,575 | 908,080 | 1,033,249 | 1,258,368 | 1,258,368 | 1,258,368 |
| Change | - | -18.09% | 22.24% | 24.98% | 13.78% | 21.79% | 0% | 0% |
| P/E | 3.21x | - | - | - | - | - | - | - |
| PBR | 1.07x | 0.98x | - | - | - | - | - | - |
| PEG | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 17.5x | 11.3x | 9.92x | 11.8x | 15.6x | 18.1x | 18x | 16.6x |
| EV / Revenue | 17.8x | 11.5x | 10.1x | 12x | 15.9x | 18.5x | 18.4x | 17x |
| EV / EBITDA | 80.7x | 55x | 41.3x | 47.9x | 50.5x | 78.5x | 78.5x | - |
| EV / EBIT | 183x | 116x | 5.47x | 7.44x | 6.35x | 6.44x | 24.4x | 13.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 4 | 4.4 | 4.8 | 5.2 | 5.6 | 6 | 6.4 | 6.8 |
| Rate of return | 1.68% | 2.27% | 2.07% | 1.78% | 1.7% | 1.51% | 1.61% | 1.71% |
| EPS 2 | 74.41 | - | - | - | - | - | - | - |
| Distribution rate | 5.38% | - | - | - | - | - | - | - |
| Net sales 1 | 40,737 | 51,812 | 71,862 | 75,681 | 64,826 | 68,142 | 68,513 | 74,214 |
| EBITDA 1 | 8,997 | 10,802 | 17,577 | 18,963 | 20,446 | 16,037 | 16,037 | - |
| EBIT 1 | 3,972 | 5,110 | 132,744 | 122,090 | 162,782 | 195,303 | 51,649 | 95,492 |
| Net income 1 | 228,065 | -74,681 | 127,045 | 113,338 | 157,494 | 188,873 | 84,373 | 90,157 |
| Net Debt 1 | 14,491 | 10,263 | 13,938 | 12,194 | 23,387 | 23,300 | 23,300 | 23,300 |
| Reference price 2 | 238.60 | 193.85 | 231.50 | 292.20 | 328.70 | 398.20 | 398.20 | 398.20 |
| Nbr of stocks (in thousands) | 3,063,178 | 3,062,872 | 3,062,660 | 3,062,896 | 3,062,899 | 3,063,530 | - | - |
| Announcement Date | 1/21/22 | 1/20/23 | 1/19/24 | 1/23/25 | 1/22/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.74x | 1.22x | 5.27x | 2.47% | 16.35B | |
| 7.96x | 14.97x | - | -.--% | 15.66B | |
| 28.79x | 7.08x | 14.29x | 2.52% | 12.15B | |
| Average | 16.17x | 7.76x | 9.78x | 1.66% | 14.72B | |
| Weighted average by Cap. | 15.09x | 7.71x | 9.11x | 1.61% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INVE A Stock
- IVSB Stock
- Valuation Investor AB
Select your edition
All financial news and data tailored to specific country editions
