Real-time Estimate
Cboe Europe
10:03:39 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
116
SEK
|
-0.45%
|
|
-4.25%
|
+7.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
63,663
|
115,702
|
90,557
|
40,136
|
30,437
|
32,757
|
-
|
-
|
Enterprise Value (EV)
1 |
64,593
|
110,885
|
85,173
|
29,749
|
22,557
|
37,357
|
37,588
|
40,637
|
P/E ratio
|
2.94
x
|
2.86
x
|
6.08
x
|
-2.05
x
|
-6.37
x
|
8.02
x
|
6.47
x
|
-
|
Yield
|
-
|
1.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
21.9
x
|
68.5
x
|
53.6
x
|
-
|
32.5
x
|
7.61
x
|
6.18
x
|
-
|
EV / Revenue
|
22.2
x
|
65.7
x
|
50.4
x
|
-
|
24.1
x
|
8.68
x
|
7.09
x
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
24,504,211
x
|
83,561,002
x
|
64,869,345
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
1.03
x
|
1.24
x
|
0.76
x
|
0.63
x
|
0.68
x
|
0.59
x
|
-
|
Nbr of stocks (in thousands)
|
276,604
|
277,775
|
278,296
|
280,043
|
281,966
|
281,178
|
-
|
-
|
Reference price
2 |
229.0
|
415.5
|
322.8
|
143.2
|
108.1
|
116.5
|
116.5
|
116.5
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
2,907
|
1,689
|
1,689
|
-
|
936
|
4,306
|
5,299
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
21,534
|
1,293
|
-
|
-19,679
|
-5,123
|
3,907
|
4,880
|
Operating Margin
|
740.76%
|
76.55%
|
-
|
-
|
-547.33%
|
90.73%
|
92.08%
|
Earnings before Tax (EBT)
1 |
21,573
|
41,106
|
14,782
|
-19,519
|
-4,766
|
4,067
|
5,040
|
Net income
1 |
21,572
|
40,274
|
14,777
|
-19,519
|
-4,766
|
4,059
|
5,030
|
Net margin
|
742.07%
|
2,384.49%
|
874.9%
|
-
|
-509.19%
|
94.26%
|
94.91%
|
EPS
2 |
78.02
|
145.2
|
53.12
|
-69.83
|
-16.96
|
14.52
|
18.00
|
Free Cash Flow
|
2,636
|
1,327
|
1,313
|
-
|
-
|
-
|
-
|
FCF margin
|
90.68%
|
78.57%
|
77.74%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
12.22%
|
3.29%
|
8.89%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2024 Q1
|
2024 Q2
|
---|
Net sales
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
Net income
|
2,546
|
-236
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
9.090
|
-0.8400
|
-
|
Dividend per Share
1 |
-
|
-
|
21.00
|
Announcement Date
|
20/04/23
|
18/04/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
930
|
-
|
-
|
-
|
-
|
4,600
|
4,831
|
7,880
|
Net Cash position
1 |
-
|
4,817
|
5,384
|
10,387
|
7,880
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2,636
|
1,327
|
1,313
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.62%
|
1.33%
|
16.1%
|
5.33%
|
-9.43%
|
7.51%
|
9.18%
|
-
|
ROA (Net income/ Total Assets)
|
3.41%
|
41.5%
|
15.2%
|
4.9%
|
-8.57%
|
6.64%
|
7.93%
|
-
|
Assets
1 |
631,909
|
97,011
|
97,166
|
-398,681
|
55,621
|
61,089
|
63,392
|
-
|
Book Value Per Share
2 |
265.0
|
402.0
|
260.0
|
189.0
|
171.0
|
172.0
|
198.0
|
-
|
Cash Flow per Share
2 |
9.530
|
4.780
|
4.720
|
11.40
|
2.140
|
12.60
|
12.60
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
116.5
SEK Average target price
136.5
SEK Spread / Average Target +17.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.22% | 2.99B | | +15.81% | 75.86B | | +65.23% | 17.66B | | +1.64% | 15.7B | | +7.45% | 14.06B | | -0.95% | 12.39B | | +7.03% | 11.96B | | +5.45% | 10.82B | | +34.35% | 10.08B | | -2.49% | 9.68B |
Other Holding Companies
|