Real-time Estimate
Cboe Europe
10:08:37 2024-06-11 am EDT
|
5-day change
|
1st Jan Change
|
127.2
SEK
|
+0.16%
|
|
+0.24%
|
+1.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,173
|
26,931
|
42,482
|
36,500
|
39,445
|
39,393
|
-
|
-
|
Enterprise Value (EV)
1 |
29,173
|
26,931
|
42,482
|
36,500
|
39,445
|
39,393
|
39,393
|
39,393
|
P/E ratio
|
19
x
|
12.1
x
|
11.4
x
|
10.6
x
|
8.18
x
|
7.72
x
|
8.08
x
|
8.04
x
|
Yield
|
5.54%
|
5.85%
|
6.39%
|
7.98%
|
8.21%
|
8.63%
|
8.45%
|
8.53%
|
Capitalization / Revenue
|
3.38
x
|
3.16
x
|
4.42
x
|
3.53
x
|
3.36
x
|
3.27
x
|
3.3
x
|
3.29
x
|
EV / Revenue
|
3.38
x
|
3.16
x
|
4.42
x
|
3.53
x
|
3.36
x
|
3.27
x
|
3.3
x
|
3.29
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.93
x
|
0.8
x
|
1.27
x
|
1.16
x
|
1.32
x
|
1.25
x
|
1.2
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
4,037,300
|
4,038,432
|
3,933,974
|
3,641,067
|
3,521,400
|
3,502,073
|
-
|
-
|
Reference price
2 |
7.226
|
6.669
|
10.80
|
10.02
|
11.20
|
11.25
|
11.25
|
11.25
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,635
|
8,514
|
9,620
|
10,333
|
11,743
|
12,065
|
11,920
|
11,957
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,649
|
3,823
|
4,971
|
5,430
|
6,505
|
6,903
|
6,594
|
6,549
|
Operating Margin
|
30.68%
|
44.9%
|
51.67%
|
52.55%
|
55.39%
|
57.21%
|
55.32%
|
54.77%
|
Earnings before Tax (EBT)
1 |
2,113
|
2,963
|
4,936
|
5,381
|
6,338
|
6,543
|
6,307
|
6,253
|
Net income
1 |
1,542
|
2,265
|
3,831
|
3,595
|
4,934
|
5,090
|
4,885
|
4,830
|
Net margin
|
17.86%
|
26.6%
|
39.82%
|
34.79%
|
42.02%
|
42.19%
|
40.98%
|
40.39%
|
EPS
2 |
0.3800
|
0.5500
|
0.9500
|
0.9500
|
1.370
|
1.456
|
1.393
|
1.398
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4000
|
0.3900
|
0.6900
|
0.8000
|
0.9200
|
0.9706
|
0.9510
|
0.9601
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/5/24
|
-
|
-
|
-
|
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 |
2,438
|
2,490
|
2,444
|
2,501
|
2,898
|
2,921
|
2,955
|
2,952
|
2,915
|
3,085
|
3,021
|
3,002
|
3,018
|
3,006
|
3,025
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,337
|
1,102
|
1,305
|
1,355
|
1,668
|
1,499
|
1,750
|
1,758
|
1,498
|
1,796
|
1,733
|
1,751
|
1,716
|
1,676
|
1,734
|
Operating Margin
|
54.84%
|
44.26%
|
53.4%
|
54.18%
|
57.56%
|
51.32%
|
59.22%
|
59.55%
|
51.39%
|
58.22%
|
57.37%
|
58.31%
|
56.85%
|
55.75%
|
57.33%
|
Earnings before Tax (EBT)
1 |
1,281
|
501
|
1,361
|
1,297
|
1,609
|
1,480
|
1,718
|
1,725
|
1,415
|
1,763
|
1,652
|
1,641
|
1,556
|
1,614
|
1,672
|
Net income
1 |
1,017
|
269
|
1,054
|
1,012
|
1,260
|
1,123
|
1,335
|
1,345
|
1,106
|
1,361
|
1,281
|
1,265
|
1,193
|
1,177
|
1,231
|
Net margin
|
41.71%
|
10.8%
|
43.13%
|
40.46%
|
43.48%
|
38.45%
|
45.18%
|
45.56%
|
37.94%
|
44.12%
|
42.41%
|
42.12%
|
39.52%
|
39.14%
|
40.69%
|
EPS
2 |
0.2600
|
0.0600
|
0.2800
|
0.2700
|
0.3400
|
0.3100
|
0.3700
|
0.3800
|
0.3100
|
0.3800
|
0.3652
|
0.3614
|
0.3448
|
0.3390
|
0.3544
|
Dividend per Share
2 |
0.6900
|
-
|
-
|
-
|
0.8000
|
-
|
-
|
-
|
0.9200
|
-
|
-
|
-
|
0.9646
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/18/22
|
10/20/22
|
2/2/23
|
4/27/23
|
7/17/23
|
10/19/23
|
2/5/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
7.1%
|
11.2%
|
11.6%
|
16.9%
|
16.2%
|
15.2%
|
14.7%
|
ROA (Net income/ Total Assets)
|
0.44%
|
0.41%
|
0.68%
|
0.62%
|
0.84%
|
0.85%
|
0.75%
|
0.72%
|
Assets
1 |
351,493
|
553,519
|
561,319
|
582,564
|
589,698
|
602,170
|
647,937
|
675,070
|
Book Value Per Share
2 |
7.800
|
8.350
|
8.510
|
8.620
|
8.460
|
9.000
|
9.360
|
9.710
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/5/24
|
-
|
-
|
-
|
Last Close Price
11.25
EUR Average target price
12.91
EUR Spread / Average Target +14.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.87% | 42.32B | | +14.62% | 573B | | +15.27% | 310B | | +14.14% | 254B | | +19.14% | 184B | | +24.83% | 172B | | +6.36% | 163B | | +8.22% | 150B | | -8.45% | 142B | | +11.74% | 139B |
Other Banks
|