Real-time Estimate
Cboe Europe
07:53:13 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
59.78
SEK
|
-1.12%
|
|
-0.42%
|
+13.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,601
|
22,251
|
29,066
|
14,721
|
14,250
|
16,284
|
-
|
-
|
Enterprise Value (EV)
1 |
14,458
|
23,181
|
29,659
|
15,916
|
15,666
|
17,597
|
17,504
|
17,289
|
P/E ratio
|
20.7
x
|
27.5
x
|
25
x
|
21.1
x
|
32.9
x
|
23.3
x
|
20.7
x
|
17.5
x
|
Yield
|
-
|
1.92%
|
1.76%
|
3.48%
|
2.84%
|
2.77%
|
3.18%
|
3.6%
|
Capitalization / Revenue
|
1.84
x
|
2.38
x
|
2.5
x
|
1.37
x
|
1.49
x
|
1.64
x
|
1.55
x
|
1.44
x
|
EV / Revenue
|
1.83
x
|
2.48
x
|
2.55
x
|
1.48
x
|
1.64
x
|
1.77
x
|
1.66
x
|
1.53
x
|
EV / EBITDA
|
11.4
x
|
15.9
x
|
16.4
x
|
11.3
x
|
12.5
x
|
11.4
x
|
10.6
x
|
9.49
x
|
EV / FCF
|
18.1
x
|
29.3
x
|
65.6
x
|
-
|
-
|
76.7
x
|
33.3
x
|
22.2
x
|
FCF Yield
|
5.53%
|
3.41%
|
1.52%
|
-
|
-
|
1.3%
|
3%
|
4.5%
|
Price to Book
|
4.91
x
|
6.03
x
|
6.1
x
|
2.73
x
|
2.76
x
|
2.97
x
|
2.8
x
|
2.58
x
|
Nbr of stocks (in thousands)
|
265,480
|
267,442
|
269,377
|
269,377
|
269,377
|
269,377
|
-
|
-
|
Reference price
2 |
55.00
|
83.20
|
107.9
|
54.65
|
52.90
|
60.45
|
60.45
|
60.45
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,919
|
9,359
|
11,610
|
10,774
|
9,546
|
9,952
|
10,536
|
11,318
|
EBITDA
1 |
1,263
|
1,456
|
1,805
|
1,411
|
1,253
|
1,544
|
1,646
|
1,822
|
EBIT
1 |
887
|
1,048
|
1,333
|
867
|
657
|
952
|
1,046
|
1,220
|
Operating Margin
|
11.2%
|
11.2%
|
11.48%
|
8.05%
|
6.88%
|
9.57%
|
9.93%
|
10.78%
|
Earnings before Tax (EBT)
1 |
857
|
1,014
|
1,401
|
875
|
616
|
889.5
|
1,002
|
1,185
|
Net income
1 |
703
|
806
|
1,160
|
697
|
435
|
699.2
|
785.1
|
931.5
|
Net margin
|
8.88%
|
8.61%
|
9.99%
|
6.47%
|
4.56%
|
7.03%
|
7.45%
|
8.23%
|
EPS
2 |
2.660
|
3.024
|
4.320
|
2.590
|
1.610
|
2.595
|
2.914
|
3.457
|
Free Cash Flow
1 |
800
|
791
|
452
|
-
|
-
|
229.3
|
525.3
|
778
|
FCF margin
|
10.1%
|
8.45%
|
3.89%
|
-
|
-
|
2.3%
|
4.99%
|
6.87%
|
FCF Conversion (EBITDA)
|
63.34%
|
54.33%
|
25.04%
|
-
|
-
|
14.86%
|
31.92%
|
42.69%
|
FCF Conversion (Net income)
|
113.8%
|
98.14%
|
38.97%
|
-
|
-
|
32.8%
|
66.92%
|
83.52%
|
Dividend per Share
2 |
-
|
1.600
|
1.900
|
1.900
|
1.500
|
1.675
|
1.925
|
2.177
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
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 |
3,146
|
2,879
|
2,905
|
2,626
|
2,364
|
2,476
|
2,478
|
2,340
|
2,252
|
2,442
|
2,542
|
2,507
|
2,461
|
2,740
|
2,779
|
EBITDA
1 |
449
|
386
|
386
|
343
|
296
|
326
|
333
|
336
|
318
|
374
|
389.1
|
393.7
|
388.8
|
442
|
449
|
EBIT
1 |
326
|
258
|
252
|
205
|
152
|
183
|
186
|
183
|
165
|
227
|
239.1
|
243.9
|
241.7
|
282
|
286
|
Operating Margin
|
10.36%
|
8.96%
|
8.67%
|
7.81%
|
6.43%
|
7.39%
|
7.51%
|
7.82%
|
7.33%
|
9.3%
|
9.41%
|
9.73%
|
9.82%
|
10.29%
|
10.29%
|
Earnings before Tax (EBT)
1 |
433
|
251
|
241
|
197
|
186
|
173
|
192
|
102
|
149
|
209
|
221
|
229.6
|
226.3
|
269
|
273
|
Net income
1 |
386
|
201
|
190
|
160
|
146
|
136
|
155
|
69
|
75
|
162
|
178.1
|
180.8
|
183
|
208
|
212
|
Net margin
|
12.27%
|
6.98%
|
6.54%
|
6.09%
|
6.18%
|
5.49%
|
6.26%
|
2.95%
|
3.33%
|
6.63%
|
7.01%
|
7.21%
|
7.44%
|
7.59%
|
7.63%
|
EPS
2 |
1.430
|
0.7500
|
0.7100
|
0.5900
|
0.5400
|
0.5000
|
0.5800
|
0.2600
|
0.2800
|
0.6000
|
0.6402
|
0.6802
|
0.6873
|
0.7700
|
0.7900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.500
|
-
|
-
|
-
|
1.500
|
Announcement Date
|
2/7/22
|
5/3/22
|
7/20/22
|
10/27/22
|
2/8/23
|
5/3/23
|
7/20/23
|
10/26/23
|
2/6/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
930
|
593
|
1,195
|
1,416
|
1,313
|
1,220
|
1,005
|
Net Cash position
1 |
143
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.6387
x
|
0.3285
x
|
0.8469
x
|
1.13
x
|
0.8506
x
|
0.7413
x
|
0.5515
x
|
Free Cash Flow
1 |
800
|
791
|
452
|
-
|
-
|
229
|
525
|
778
|
ROE (net income / shareholders' equity)
|
25.5%
|
25.5%
|
28%
|
13.6%
|
8.1%
|
13.1%
|
13.9%
|
15.3%
|
ROA (Net income/ Total Assets)
|
49.8%
|
10.9%
|
12.5%
|
6.95%
|
5.65%
|
7.31%
|
8.38%
|
9.24%
|
Assets
1 |
1,411
|
7,409
|
9,268
|
10,031
|
7,705
|
9,564
|
9,368
|
10,079
|
Book Value Per Share
2 |
11.20
|
13.80
|
17.70
|
20.00
|
19.20
|
20.30
|
21.60
|
23.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
453
|
347
|
776
|
-
|
-
|
754
|
652
|
577
|
Capex / Sales
|
5.72%
|
3.71%
|
6.68%
|
-
|
-
|
7.58%
|
6.19%
|
5.1%
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/7/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
60.45
SEK Average target price
59
SEK Spread / Average Target -2.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.14% | 1.54B | | -13.77% | 5.36B | | +2.79% | 4.11B | | -4.54% | 1.19B | | +23.04% | 987M | | -18.27% | 635M | | -40.32% | 530M | | -22.14% | 262M | | -7.09% | 246M | | -19.47% | 233M |
Advanced Polymer
|