Real-time Estimate
Cboe Europe
11:13:21 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
56.7
SEK
|
-2.24%
|
|
+7.12%
|
-11.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
674.1
|
749.8
|
709.2
|
771.1
|
1,188
|
1,071
|
-
|
-
|
Enterprise Value (EV)
1 |
638.5
|
675.6
|
653.2
|
722.2
|
1,100
|
960.1
|
934.7
|
898.3
|
P/E ratio
|
130
x
|
46.1
x
|
20.3
x
|
46.9
x
|
39.7
x
|
19.9
x
|
15.8
x
|
13.4
x
|
Yield
|
0.27%
|
-
|
-
|
3.59%
|
-
|
3.79%
|
4.31%
|
4.66%
|
Capitalization / Revenue
|
2.19
x
|
2.42
x
|
2.13
x
|
2.12
x
|
2.85
x
|
2.37
x
|
2.13
x
|
1.94
x
|
EV / Revenue
|
2.08
x
|
2.18
x
|
1.96
x
|
1.99
x
|
2.64
x
|
2.12
x
|
1.85
x
|
1.63
x
|
EV / EBITDA
|
35.1
x
|
16.5
x
|
11.5
x
|
22.6
x
|
19.6
x
|
10.9
x
|
8.74
x
|
7.3
x
|
EV / FCF
|
39.4
x
|
13.1
x
|
65.3
x
|
15
x
|
14.8
x
|
13.9
x
|
11.4
x
|
9.09
x
|
FCF Yield
|
2.54%
|
7.61%
|
1.53%
|
6.66%
|
6.76%
|
7.18%
|
8.78%
|
11%
|
Price to Book
|
8.9
x
|
8.49
x
|
8
x
|
7.48
x
|
10.3
x
|
7.87
x
|
6.55
x
|
5.42
x
|
Nbr of stocks (in thousands)
|
18,468
|
18,468
|
18,468
|
18,468
|
18,468
|
18,468
|
-
|
-
|
Reference price
2 |
36.50
|
40.60
|
38.40
|
41.75
|
64.30
|
58.00
|
58.00
|
58.00
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
307.6
|
310.1
|
333
|
363
|
416.9
|
452
|
504
|
552
|
EBITDA
1 |
18.2
|
40.9
|
56.7
|
31.9
|
56.1
|
88
|
107
|
123
|
EBIT
1 |
6.2
|
28.6
|
44.3
|
18.8
|
40.9
|
72.8
|
91.6
|
108
|
Operating Margin
|
2.02%
|
9.22%
|
13.3%
|
5.18%
|
9.81%
|
16.11%
|
18.17%
|
19.57%
|
Earnings before Tax (EBT)
1 |
7.3
|
22.3
|
44.2
|
21.5
|
38.7
|
72.8
|
91.6
|
108
|
Net income
1 |
4.9
|
16.3
|
34.8
|
17.1
|
30
|
56.1
|
70.5
|
82.8
|
Net margin
|
1.59%
|
5.26%
|
10.45%
|
4.71%
|
7.2%
|
12.41%
|
13.99%
|
15%
|
EPS
2 |
0.2800
|
0.8800
|
1.890
|
0.8900
|
1.620
|
2.920
|
3.680
|
4.320
|
Free Cash Flow
1 |
16.2
|
51.4
|
10
|
48.1
|
74.4
|
68.9
|
82.1
|
98.8
|
FCF margin
|
5.27%
|
16.58%
|
3%
|
13.25%
|
17.85%
|
15.24%
|
16.29%
|
17.9%
|
FCF Conversion (EBITDA)
|
89.01%
|
125.67%
|
17.64%
|
150.78%
|
132.62%
|
78.3%
|
76.73%
|
80.33%
|
FCF Conversion (Net income)
|
330.61%
|
315.34%
|
28.74%
|
281.29%
|
248%
|
122.82%
|
116.45%
|
119.32%
|
Dividend per Share
2 |
0.1000
|
-
|
-
|
1.500
|
-
|
2.200
|
2.500
|
2.700
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
108.5
|
75.6
|
87.1
|
93.7
|
106.6
|
87.4
|
104.7
|
108
|
116.9
|
92.8
|
103
|
118
|
135
|
EBITDA
|
19.7
|
2.9
|
6.1
|
12
|
11
|
11.9
|
13.1
|
29
|
8.7
|
-
|
-
|
-
|
-
|
EBIT
|
16.2
|
-0.2
|
2.7
|
8.7
|
7.7
|
8.2
|
9.2
|
25.1
|
4.9
|
-
|
-
|
-
|
-
|
Operating Margin
|
14.93%
|
-0.26%
|
3.1%
|
9.28%
|
7.22%
|
9.38%
|
8.79%
|
23.24%
|
4.19%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
16.1
|
1.4
|
3.4
|
9.1
|
7.5
|
8.5
|
3.2
|
25
|
2
|
-7.2
|
11
|
27
|
31
|
Net income
1 |
12.7
|
1.4
|
2.7
|
6.8
|
6.3
|
6.7
|
2.9
|
19.5
|
0.9
|
-7.6
|
9
|
21
|
24
|
Net margin
|
11.71%
|
1.85%
|
3.1%
|
7.26%
|
5.91%
|
7.67%
|
2.77%
|
18.06%
|
0.77%
|
-8.19%
|
8.74%
|
17.8%
|
17.78%
|
EPS
|
0.6900
|
0.0700
|
0.1500
|
0.3700
|
0.3300
|
0.3600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/01/22
|
28/04/22
|
22/07/22
|
26/10/22
|
27/01/23
|
27/04/23
|
20/07/23
|
26/10/23
|
25/01/24
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
35.6
|
74.2
|
56
|
48.9
|
87.4
|
111
|
137
|
173
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16.2
|
51.4
|
10
|
48.1
|
74.4
|
68.9
|
82.1
|
98.8
|
ROE (net income / shareholders' equity)
|
-
|
19.8%
|
38.9%
|
16.6%
|
26.4%
|
45.9%
|
45.4%
|
44.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
4.100
|
4.780
|
4.800
|
5.580
|
6.270
|
7.370
|
8.850
|
10.70
|
Cash Flow per Share
2 |
0.9600
|
2.810
|
0.6000
|
2.590
|
4.050
|
3.800
|
4.300
|
5.200
|
Capex
1 |
1.5
|
0.6
|
0.2
|
1.7
|
0.6
|
0.7
|
0.7
|
0.7
|
Capex / Sales
|
0.49%
|
0.19%
|
0.06%
|
0.47%
|
0.14%
|
0.15%
|
0.14%
|
0.13%
|
Announcement Date
|
29/01/20
|
27/01/21
|
27/01/22
|
27/01/23
|
25/01/24
|
-
|
-
|
-
|
Average target price
84
SEK Spread / Average Target +44.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.04% | 99.06M | | +9.94% | 8.32B | | -2.91% | 4.71B | | -7.67% | 2.89B | | +5.57% | 2.2B | | -24.33% | 1.16B | | -3.54% | 893M | | -10.37% | 794M | | -16.28% | 825M | | -55.76% | 702M |
Scientific & Precision Equipment
|