Valuation Evolution AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 21/01/2025 GMT			5-day change	1st Jan Change
840.80 ^SEK	-0.26%		-0.45%	-1.41%

08:30am	Stockholm Bullets - Avanza rises on report	FW
06:39am	Berenberg lowers target price for Evolution to SEK 910 (1,120), reiterates hold - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,899	17,603	26,876	19,433	23,026	15,181	15,181	-
Change	-	259.34%	52.68%	-27.69%	18.49%	-34.07%	0%	-
Enterprise Value (EV) ¹	4,741	17,381	26,522	18,980	22,120	14,443	14,120	13,715
Change	-	266.6%	52.59%	-28.44%	16.55%	-34.71%	-2.24%	-2.87%
P/E ratio	32.5x	54.9x	46x	23.5x	21.9x	13.7x	12.3x	10.8x
PBR	17.4x	6.46x	8.42x	5.62x	5.74x	3.87x	3.47x	3.13x
PEG	-	0.7x	0.6x	0.6x	0.8x	1.5x	1.1x	0.8x
Capitalization / Revenue	13.4x	31.4x	25.1x	13.3x	12.8x	7.25x	6.44x	5.7x
EV / Revenue	13x	31x	24.8x	13x	12.3x	6.9x	5.99x	5.15x
EV / EBITDA	25.9x	49.4x	36.1x	18.8x	17.5x	10x	8.6x	7.42x
EV / EBIT	30.1x	54.5x	40.6x	20.9x	19.4x	11.1x	9.56x	8.15x
EV / FCF	35.6x	56.2x	46.9x	24.3x	20.6x	13x	11.5x	9.72x
FCF Yield	2.81%	1.78%	2.13%	4.11%	4.86%	7.69%	8.7%	10.3%
Dividend per Share ²	0.42	0.68	1.42	2	2.65	2.733	3.162	3.634
Rate of return	1.56%	0.82%	1.13%	2.19%	2.45%	3.72%	4.3%	4.94%
EPS ²	0.83	1.51	2.73	3.88	4.93	5.38	5.994	6.821
Distribution rate	50.6%	45%	52%	51.5%	53.8%	50.8%	52.8%	53.3%
Net sales ¹	365.8	561.1	1,069	1,457	1,799	2,094	2,357	2,663
EBITDA ¹	182.9	351.6	734.6	1,008	1,267	1,444	1,641	1,848
EBIT ¹	157.5	319.1	654	908.1	1,143	1,300	1,477	1,683
Net income ¹	149.7	284.6	605.4	843.4	1,071	1,131	1,252	1,415
Net Debt ¹	-157.5	-221.7	-353.6	-453	-906.3	-738	-1,062	-1,467
Reference price ²	26.97	82.90	125.58	91.15	108.15	73.49	73.49	73.49
Nbr of stocks (in thousands)	181,623	212,327	214,010	213,205	212,911	206,562	206,562	-
Announcement Date	12/02/20	10/02/21	09/02/22	02/02/23	01/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
EVOLUTION AB	13.66x	6.9x	10x	+3.72%	15.79B
FLUTTER ENTERTAINMENT PLC	370.87x	3.78x	21.9x	-.--%	46.77B
ARISTOCRAT LEISURE LIMITED	30.86x	6.77x	18.66x	+1.11%	27.73B
DRAFTKINGS INC.	-49.2x	4.01x	83.06x	-.--%	19.16B
SANDS CHINA LTD	19.47x	3.5x	10.98x	-.--%	19.08B
GALAXY ENTERTAINMENT GROUP LIMITED	14.94x	2.7x	9.51x	+3.21%	17.9B
CHURCHILL DOWNS INCORPORATED	22.26x	5.08x	12.02x	+0.32%	9.26B
CAESARS ENTERTAINMENT, INC.	-26.84x	1.63x	4.86x	-.--%	7.23B
LA FRANÇAISE DES JEUX	15.53x	1.98x	8.04x	+5.66%	6.75B
THE LOTTERY CORPORATION LIMITED	29.18x	3.31x	16.54x	+3.48%	6.72B
Average	44.07x	3.97x	19.56x	+1.75%	17.64B
Weighted average by Cap.	104.46x	4.31x	22.58x	+1.20%