Real-time Estimate
Cboe Europe
08:00:13 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
168.8
SEK
|
-0.79%
|
|
+2.73%
|
+25.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,772
|
47,628
|
75,295
|
55,967
|
68,369
|
86,259
|
-
|
-
|
Enterprise Value (EV)
1 |
37,979
|
50,222
|
79,880
|
63,171
|
76,769
|
92,707
|
91,428
|
90,068
|
P/E ratio
|
40.5
x
|
66.4
x
|
77.3
x
|
44.8
x
|
27.6
x
|
37.3
x
|
31.4
x
|
28.3
x
|
Yield
|
1.27%
|
0.66%
|
0.56%
|
0.85%
|
0.96%
|
0.88%
|
0.96%
|
1.08%
|
Capitalization / Revenue
|
2.35
x
|
3.39
x
|
4.45
x
|
2.47
x
|
2.13
x
|
2.45
x
|
2.25
x
|
2.06
x
|
EV / Revenue
|
2.56
x
|
3.57
x
|
4.73
x
|
2.79
x
|
2.39
x
|
2.63
x
|
2.39
x
|
2.15
x
|
EV / EBITDA
|
22.9
x
|
34
x
|
43.5
x
|
23.3
x
|
18.8
x
|
20.5
x
|
18.4
x
|
16.3
x
|
EV / FCF
|
33.7
x
|
51.4
x
|
-707
x
|
-454
x
|
55.1
x
|
30.2
x
|
32.5
x
|
27.9
x
|
FCF Yield
|
2.96%
|
1.95%
|
-0.14%
|
-0.22%
|
1.81%
|
3.31%
|
3.08%
|
3.59%
|
Price to Book
|
7.85
x
|
10.8
x
|
14.1
x
|
8.17
x
|
3.2
x
|
3.72
x
|
3.44
x
|
3.15
x
|
Nbr of stocks (in thousands)
|
379,610
|
379,610
|
380,469
|
380,469
|
506,811
|
506,811
|
-
|
-
|
Reference price
2 |
91.60
|
125.5
|
197.9
|
147.1
|
134.9
|
170.2
|
170.2
|
170.2
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,817
|
14,062
|
16,904
|
22,638
|
32,150
|
35,241
|
38,298
|
41,803
|
EBITDA
1 |
1,655
|
1,477
|
1,835
|
2,717
|
4,090
|
4,512
|
4,963
|
5,510
|
EBIT
1 |
1,230
|
1,036
|
1,361
|
2,145
|
3,219
|
3,583
|
3,979
|
4,371
|
Operating Margin
|
8.3%
|
7.37%
|
8.05%
|
9.48%
|
10.01%
|
10.17%
|
10.39%
|
10.46%
|
Earnings before Tax (EBT)
1 |
1,174
|
977
|
1,292
|
1,721
|
2,583
|
3,049
|
3,545
|
3,954
|
Net income
1 |
864
|
722
|
979
|
1,248
|
2,375
|
2,328
|
2,686
|
3,011
|
Net margin
|
5.83%
|
5.13%
|
5.79%
|
5.51%
|
7.39%
|
6.61%
|
7.01%
|
7.2%
|
EPS
2 |
2.260
|
1.890
|
2.560
|
3.280
|
4.880
|
4.562
|
5.416
|
6.019
|
Free Cash Flow
1 |
1,125
|
977.9
|
-113
|
-139
|
1,393
|
3,066
|
2,817
|
3,233
|
FCF margin
|
7.59%
|
6.95%
|
-0.67%
|
-0.61%
|
4.33%
|
8.7%
|
7.36%
|
7.73%
|
FCF Conversion (EBITDA)
|
68%
|
66.21%
|
-
|
-
|
34.06%
|
67.95%
|
56.76%
|
58.68%
|
FCF Conversion (Net income)
|
130.25%
|
135.45%
|
-
|
-
|
58.65%
|
131.71%
|
104.86%
|
107.38%
|
Dividend per Share
2 |
1.167
|
0.8333
|
1.100
|
1.250
|
1.300
|
1.498
|
1.637
|
1.833
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
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 |
4,271
|
4,903
|
5,938
|
5,979
|
5,818
|
7,378
|
8,654
|
8,491
|
7,627
|
8,680
|
9,640
|
9,589
|
8,657
|
8,642
|
10,318
|
EBITDA
1 |
449
|
526
|
739
|
747
|
704
|
863
|
1,188
|
1,138
|
901
|
917
|
1,338
|
1,313
|
1,056
|
1,020
|
1,431
|
EBIT
1 |
326
|
393
|
603
|
607
|
543
|
666
|
970
|
912
|
671
|
684
|
1,115
|
1,044
|
774.1
|
787
|
1,198
|
Operating Margin
|
7.63%
|
8.02%
|
10.15%
|
10.15%
|
9.33%
|
9.03%
|
11.21%
|
10.74%
|
8.8%
|
7.88%
|
11.56%
|
10.89%
|
8.94%
|
9.11%
|
11.61%
|
Earnings before Tax (EBT)
1 |
303
|
367
|
549
|
567
|
238
|
459
|
877
|
753
|
494
|
543
|
968.4
|
945.9
|
715.1
|
684
|
1,094
|
Net income
1 |
250
|
270
|
409
|
425
|
145
|
351
|
705
|
560
|
759
|
399
|
739.1
|
685.2
|
497.4
|
519
|
831
|
Net margin
|
5.85%
|
5.51%
|
6.89%
|
7.11%
|
2.49%
|
4.76%
|
8.15%
|
6.6%
|
9.95%
|
4.6%
|
7.67%
|
7.15%
|
5.75%
|
6.01%
|
8.05%
|
EPS
2 |
0.6500
|
0.7100
|
1.070
|
1.120
|
0.3800
|
0.8200
|
1.390
|
1.100
|
1.500
|
0.7900
|
1.426
|
1.322
|
0.9597
|
1.000
|
1.600
|
Dividend per Share
2 |
1.100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.300
|
-
|
-
|
-
|
1.610
|
Announcement Date
|
1/27/22
|
4/21/22
|
7/15/22
|
10/20/22
|
1/31/23
|
4/25/23
|
7/20/23
|
10/24/23
|
1/31/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,207
|
2,594
|
4,585
|
7,204
|
8,400
|
6,448
|
5,169
|
3,809
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.938
x
|
1.756
x
|
2.499
x
|
2.651
x
|
2.054
x
|
1.429
x
|
1.041
x
|
0.6912
x
|
Free Cash Flow
1 |
1,125
|
978
|
-113
|
-139
|
1,393
|
3,066
|
2,817
|
3,233
|
ROE (net income / shareholders' equity)
|
21.4%
|
16.5%
|
20.3%
|
20.4%
|
11.2%
|
10.7%
|
11.5%
|
11.9%
|
ROA (Net income/ Total Assets)
|
8.26%
|
3.93%
|
7.33%
|
7.69%
|
7%
|
5.85%
|
6.5%
|
6.53%
|
Assets
1 |
10,462
|
18,366
|
13,350
|
16,239
|
33,931
|
39,760
|
41,325
|
46,114
|
Book Value Per Share
2 |
11.70
|
11.70
|
14.00
|
18.00
|
42.10
|
45.80
|
49.50
|
54.10
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
3.440
|
5.940
|
5.260
|
6.100
|
Capex
1 |
164
|
352
|
202
|
220
|
360
|
368
|
346
|
373
|
Capex / Sales
|
1.11%
|
2.51%
|
1.2%
|
0.97%
|
1.12%
|
1.04%
|
0.9%
|
0.89%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
170.2
SEK Average target price
171.8
SEK Spread / Average Target +0.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.02% | 8.18B | | +1.44% | 8.96B | | +14.71% | 1.35B | | +325.83% | 880M | | +58.05% | 637M | | -14.47% | 609M | | +58.33% | 574M | | -22.90% | 470M | | +10.85% | 456M | | +18.59% | 452M |
Electric Equipment Wholesale
|