Real-time Estimate
Cboe Europe
11:25:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
60.68
SEK
|
-22.99%
|
|
0.00%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
270,861
|
326,988
|
332,382
|
204,141
|
210,346
|
200,285
|
-
|
-
|
Enterprise Value (EV)
1 |
236,365
|
306,716
|
297,231
|
189,986
|
212,445
|
196,362
|
183,036
|
166,976
|
P/E ratio
|
122
x
|
18.6
x
|
14.7
x
|
10.8
x
|
-7.95
x
|
14.8
x
|
11.1
x
|
9.88
x
|
Yield
|
1.84%
|
2.05%
|
2.51%
|
4.11%
|
4.28%
|
4.51%
|
4.89%
|
5.14%
|
Capitalization / Revenue
|
1.19
x
|
1.41
x
|
1.43
x
|
0.75
x
|
0.8
x
|
0.8
x
|
0.76
x
|
0.74
x
|
EV / Revenue
|
1.04
x
|
1.32
x
|
1.28
x
|
0.7
x
|
0.81
x
|
0.78
x
|
0.7
x
|
0.62
x
|
EV / EBITDA
|
7.58
x
|
8.12
x
|
7.2
x
|
5
x
|
7.06
x
|
6.3
x
|
5.04
x
|
4.32
x
|
EV / FCF
|
31
x
|
20.3
x
|
8.37
x
|
7.13
x
|
54.8
x
|
9.27
x
|
7.1
x
|
5.75
x
|
FCF Yield
|
3.23%
|
4.92%
|
11.9%
|
14%
|
1.83%
|
10.8%
|
14.1%
|
17.4%
|
Price to Book
|
3.27
x
|
3.75
x
|
3.06
x
|
1.51
x
|
2.16
x
|
1.89
x
|
1.73
x
|
1.57
x
|
Nbr of stocks (in thousands)
|
3,308,683
|
3,328,108
|
3,329,738
|
3,330,142
|
3,330,142
|
3,331,967
|
-
|
-
|
Reference price
2 |
81.56
|
97.64
|
99.79
|
60.90
|
63.11
|
60.06
|
60.06
|
60.06
|
Announcement Date
|
1/24/20
|
1/29/21
|
1/25/22
|
1/20/23
|
1/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
227,216
|
232,390
|
232,314
|
271,546
|
263,351
|
250,252
|
262,611
|
270,434
|
EBITDA
1 |
31,189
|
37,788
|
41,298
|
37,962
|
30,084
|
31,162
|
36,308
|
38,673
|
EBIT
1 |
22,100
|
29,100
|
32,300
|
27,419
|
18,093
|
22,810
|
27,224
|
29,745
|
Operating Margin
|
9.73%
|
12.52%
|
13.9%
|
10.1%
|
6.87%
|
9.11%
|
10.37%
|
11%
|
Earnings before Tax (EBT)
1 |
8,762
|
27,212
|
29,250
|
24,609
|
-23,319
|
18,457
|
23,908
|
28,021
|
Net income
1 |
2,223
|
17,483
|
23,000
|
18,724
|
-26,446
|
14,655
|
17,995
|
20,289
|
Net margin
|
0.98%
|
7.52%
|
9.9%
|
6.9%
|
-10.04%
|
5.86%
|
6.85%
|
7.5%
|
EPS
2 |
0.6700
|
5.260
|
6.810
|
5.620
|
-7.940
|
4.056
|
5.402
|
6.082
|
Free Cash Flow
1 |
7,633
|
15,096
|
35,517
|
26,635
|
3,880
|
21,181
|
25,766
|
29,046
|
FCF margin
|
3.36%
|
6.5%
|
15.29%
|
9.81%
|
1.47%
|
8.46%
|
9.81%
|
10.74%
|
FCF Conversion (EBITDA)
|
24.47%
|
39.95%
|
86%
|
70.16%
|
12.9%
|
67.97%
|
70.96%
|
75.11%
|
FCF Conversion (Net income)
|
343.36%
|
86.35%
|
154.42%
|
142.25%
|
-
|
144.53%
|
143.19%
|
143.16%
|
Dividend per Share
2 |
1.500
|
2.000
|
2.500
|
2.500
|
2.700
|
2.708
|
2.935
|
3.085
|
Announcement Date
|
1/24/20
|
1/29/21
|
1/25/22
|
1/20/23
|
1/23/24
|
-
|
-
|
-
|
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 |
71,332
|
55,061
|
62,465
|
68,040
|
85,980
|
62,553
|
64,444
|
64,473
|
71,881
|
53,325
|
58,559
|
63,086
|
76,202
|
56,913
|
62,744
|
EBITDA
1 |
14,876
|
6,931
|
9,581
|
9,834
|
11,616
|
7,118
|
5,634
|
6,881
|
10,451
|
6,712
|
5,536
|
8,306
|
11,972
|
6,534
|
7,702
|
EBIT
1 |
12,300
|
4,800
|
7,400
|
7,200
|
8,081
|
4,000
|
2,821
|
3,900
|
7,368
|
4,305
|
2,929
|
5,977
|
9,903
|
4,146
|
4,706
|
Operating Margin
|
17.24%
|
8.72%
|
11.85%
|
10.58%
|
9.4%
|
6.39%
|
4.38%
|
6.05%
|
10.25%
|
8.07%
|
5%
|
9.48%
|
13%
|
7.28%
|
7.5%
|
Earnings before Tax (EBT)
1 |
10,916
|
4,101
|
6,549
|
7,115
|
7,379
|
2,129
|
-731
|
-29,627
|
4,910
|
3,629
|
1,544
|
4,979
|
9,004
|
3,975
|
4,047
|
Net income
1 |
10,100
|
2,940
|
4,504
|
5,214
|
6,066
|
1,600
|
-686
|
-30,670
|
3,394
|
2,613
|
1,325
|
3,653
|
6,587
|
2,841
|
2,988
|
Net margin
|
14.16%
|
5.34%
|
7.21%
|
7.66%
|
7.06%
|
2.56%
|
-1.06%
|
-47.57%
|
4.72%
|
4.9%
|
2.26%
|
5.79%
|
8.64%
|
4.99%
|
4.76%
|
EPS
2 |
3.020
|
0.8800
|
1.350
|
1.560
|
1.820
|
0.4500
|
-0.2100
|
-9.210
|
1.020
|
0.7700
|
0.3734
|
1.098
|
1.960
|
0.8400
|
0.8850
|
Dividend per Share
2 |
1.500
|
1.250
|
1.250
|
-
|
1.250
|
-
|
-
|
-
|
1.350
|
-
|
1.388
|
-
|
1.187
|
-
|
0.6750
|
Announcement Date
|
1/25/22
|
4/14/22
|
7/14/22
|
10/20/22
|
1/20/23
|
4/18/23
|
7/14/23
|
10/11/23
|
1/23/24
|
4/16/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
2,099
|
-
|
-
|
-
|
Net Cash position
1 |
34,496
|
20,272
|
35,151
|
14,155
|
-
|
3,924
|
17,249
|
33,309
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.0698
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,633
|
15,096
|
35,517
|
26,635
|
3,880
|
21,181
|
25,766
|
29,046
|
ROE (net income / shareholders' equity)
|
16.4%
|
20.7%
|
23.2%
|
15.4%
|
10.4%
|
14.4%
|
17.2%
|
17.3%
|
ROA (Net income/ Total Assets)
|
0.82%
|
6.38%
|
7.86%
|
7.41%
|
-8.18%
|
4.35%
|
5.72%
|
6.65%
|
Assets
1 |
272,560
|
273,957
|
292,472
|
252,783
|
323,287
|
336,607
|
314,509
|
304,998
|
Book Value Per Share
2 |
24.90
|
26.00
|
32.60
|
40.40
|
29.30
|
31.70
|
34.80
|
38.30
|
Cash Flow per Share
2 |
5.080
|
8.700
|
11.70
|
9.260
|
2.160
|
7.730
|
9.080
|
10.30
|
Capex
1 |
5,118
|
4,239
|
3,548
|
4,228
|
3,297
|
4,640
|
4,722
|
5,507
|
Capex / Sales
|
2.25%
|
1.82%
|
1.53%
|
1.56%
|
1.25%
|
1.85%
|
1.8%
|
2.04%
|
Announcement Date
|
1/24/20
|
1/29/21
|
1/25/22
|
1/20/23
|
1/23/24
|
-
|
-
|
-
|
Last Close Price
60.06
SEK Average target price
64.26
SEK Spread / Average Target +7.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.02% | 201B | | +37.44% | 102B | | +69.18% | 66.84B | | +16.85% | 60.88B | | +32.69% | 32.76B | | +17.48% | 21.24B | | +47.70% | 18.16B | | +6.42% | 17.45B | | +17.96% | 11.24B |
Other Communications & Networking
|