Real-time Estimate
Cboe Europe
07:34:15 2024-06-03 am EDT
|
5-day change
|
1st Jan Change
|
85.65
SEK
|
-0.58%
|
|
-1.66%
|
+4.17%
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
42,978
|
34,533
|
43,290
|
25,500
|
32,882
|
32,916
|
-
|
-
|
Enterprise Value (EV)
1 |
43,417
|
36,165
|
44,064
|
27,032
|
35,324
|
36,286
|
35,809
|
35,150
|
P/E ratio
|
35.8
x
|
31.8
x
|
34.5
x
|
22.1
x
|
34.8
x
|
22.2
x
|
18.1
x
|
16.1
x
|
Yield
|
1.6%
|
1.99%
|
1.94%
|
3.6%
|
2.79%
|
2.9%
|
3.28%
|
3.42%
|
Capitalization / Revenue
|
3.17
x
|
2.37
x
|
3.15
x
|
1.75
x
|
1.95
x
|
1.81
x
|
1.71
x
|
1.61
x
|
EV / Revenue
|
3.2
x
|
2.48
x
|
3.2
x
|
1.86
x
|
2.09
x
|
1.99
x
|
1.86
x
|
1.72
x
|
EV / EBITDA
|
16.5
x
|
12.3
x
|
14.2
x
|
10.1
x
|
13.6
x
|
10.6
x
|
9.19
x
|
8.41
x
|
EV / FCF
|
45.1
x
|
144
x
|
25.8
x
|
60.1
x
|
101
x
|
40.3
x
|
24.2
x
|
19.5
x
|
FCF Yield
|
2.22%
|
0.7%
|
3.87%
|
1.66%
|
0.99%
|
2.48%
|
4.13%
|
5.12%
|
Price to Book
|
5.53
x
|
4.26
x
|
5.28
x
|
2.86
x
|
3.38
x
|
3.21
x
|
2.94
x
|
2.7
x
|
Nbr of stocks (in thousands)
|
382,027
|
382,083
|
382,083
|
382,083
|
382,083
|
382,083
|
-
|
-
|
Reference price
2 |
112.5
|
90.38
|
113.3
|
66.74
|
86.06
|
86.15
|
86.15
|
86.15
|
Announcement Date
|
5/29/19
|
5/29/20
|
5/28/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,555
|
14,601
|
13,763
|
14,548
|
16,869
|
18,189
|
19,251
|
20,445
|
EBITDA
1 |
2,639
|
2,931
|
3,110
|
2,682
|
2,596
|
3,434
|
3,896
|
4,178
|
EBIT
1 |
1,696
|
1,657
|
1,906
|
1,643
|
1,431
|
2,278
|
2,578
|
2,817
|
Operating Margin
|
12.51%
|
11.35%
|
13.85%
|
11.29%
|
8.48%
|
12.52%
|
13.39%
|
13.78%
|
Earnings before Tax (EBT)
1 |
1,580
|
1,454
|
1,630
|
1,501
|
1,198
|
1,910
|
2,370
|
2,662
|
Net income
1 |
1,198
|
1,084
|
1,254
|
1,154
|
943
|
1,483
|
1,825
|
2,057
|
Net margin
|
8.84%
|
7.42%
|
9.11%
|
7.93%
|
5.59%
|
8.15%
|
9.48%
|
10.06%
|
EPS
2 |
3.140
|
2.840
|
3.280
|
3.020
|
2.470
|
3.876
|
4.768
|
5.354
|
Free Cash Flow
1 |
962
|
252
|
1,706
|
450
|
349
|
899.6
|
1,479
|
1,799
|
FCF margin
|
7.1%
|
1.73%
|
12.4%
|
3.09%
|
2.07%
|
4.95%
|
7.68%
|
8.8%
|
FCF Conversion (EBITDA)
|
36.45%
|
8.6%
|
54.86%
|
16.78%
|
13.44%
|
26.2%
|
37.96%
|
43.07%
|
FCF Conversion (Net income)
|
80.3%
|
23.25%
|
136.04%
|
38.99%
|
37.01%
|
60.65%
|
81.05%
|
87.48%
|
Dividend per Share
2 |
1.800
|
1.800
|
2.200
|
2.400
|
2.400
|
2.496
|
2.825
|
2.944
|
Announcement Date
|
5/29/19
|
5/29/20
|
5/28/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Fiscal Period: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,697
|
3,602
|
4,239
|
3,327
|
4,081
|
4,337
|
5,125
|
3,828
|
4,732
|
4,537
|
4,977
|
4,000
|
4,950
|
4,975
|
5,650
|
EBITDA
1 |
780
|
591
|
833
|
394
|
583
|
738
|
1,069
|
707
|
817
|
807
|
1,124
|
697
|
957
|
986
|
1,109
|
EBIT
1 |
533
|
340
|
570
|
132
|
316
|
463
|
784
|
427
|
542
|
525
|
776.2
|
408
|
668
|
697
|
820
|
Operating Margin
|
14.42%
|
9.44%
|
13.45%
|
3.97%
|
7.74%
|
10.68%
|
15.3%
|
11.15%
|
11.45%
|
11.57%
|
15.59%
|
10.2%
|
13.49%
|
14.01%
|
14.51%
|
Earnings before Tax (EBT)
1 |
503
|
300
|
534
|
78
|
160
|
273
|
689
|
305
|
442
|
392
|
721.5
|
321
|
586.2
|
621.5
|
749.2
|
Net income
1 |
383
|
229
|
415
|
60
|
122
|
216
|
546
|
238
|
344
|
305
|
554.5
|
250.4
|
457.3
|
484.8
|
584.4
|
Net margin
|
10.36%
|
6.36%
|
9.79%
|
1.8%
|
2.99%
|
4.98%
|
10.65%
|
6.22%
|
7.27%
|
6.72%
|
11.14%
|
6.26%
|
9.24%
|
9.74%
|
10.34%
|
EPS
2 |
1.000
|
0.6000
|
1.090
|
0.1600
|
0.3200
|
0.5600
|
1.430
|
0.6200
|
0.9000
|
0.8000
|
1.446
|
0.6528
|
1.192
|
1.264
|
1.524
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/25/21
|
2/24/22
|
5/25/22
|
8/25/22
|
11/24/22
|
2/24/23
|
5/25/23
|
8/24/23
|
11/30/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
439
|
1,632
|
774
|
1,532
|
2,442
|
3,369
|
2,892
|
2,234
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1664
x
|
0.5568
x
|
0.2489
x
|
0.5712
x
|
0.9407
x
|
0.9813
x
|
0.7424
x
|
0.5347
x
|
Free Cash Flow
1 |
962
|
252
|
1,706
|
450
|
349
|
900
|
1,479
|
1,799
|
ROE (net income / shareholders' equity)
|
16.2%
|
14%
|
16%
|
14%
|
10%
|
15.5%
|
17.2%
|
17.8%
|
ROA (Net income/ Total Assets)
|
5.01%
|
4.13%
|
4.71%
|
4.51%
|
4.25%
|
5.01%
|
5.96%
|
6.54%
|
Assets
1 |
23,912
|
26,237
|
26,624
|
25,573
|
22,209
|
29,578
|
30,594
|
31,427
|
Book Value Per Share
2 |
20.40
|
21.20
|
21.50
|
23.30
|
25.50
|
26.80
|
29.30
|
31.80
|
Cash Flow per Share
2 |
4.250
|
2.650
|
6.680
|
4.860
|
5.140
|
7.600
|
8.900
|
9.600
|
Capex
1 |
659
|
762
|
845
|
1,408
|
1,564
|
1,540
|
1,420
|
1,384
|
Capex / Sales
|
4.86%
|
5.22%
|
6.14%
|
9.68%
|
9.27%
|
8.47%
|
7.38%
|
6.77%
|
Announcement Date
|
5/29/19
|
5/29/20
|
5/28/21
|
5/25/22
|
5/25/23
|
-
|
-
|
-
|
Last Close Price
86.15
SEK Average target price
84.08
SEK Spread / Average Target -2.40% Consensus |