Real-time Estimate
Cboe Europe
10:02:00 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
41.6
SEK
|
-0.60%
|
|
-0.71%
|
-2.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,906
|
2,769
|
3,508
|
2,683
|
3,824
|
3,721
|
-
|
-
|
Enterprise Value (EV)
1 |
3,999
|
4,304
|
3,508
|
6,199
|
5,610
|
5,465
|
5,382
|
5,299
|
P/E ratio
|
7.84
x
|
7.33
x
|
4.62
x
|
2.18
x
|
-4.69
x
|
13.6
x
|
12.5
x
|
12
x
|
Yield
|
2%
|
2.46%
|
2.15%
|
2.81%
|
2.7%
|
3.18%
|
3.42%
|
3.58%
|
Capitalization / Revenue
|
20.5
x
|
14.4
x
|
15.4
x
|
7.79
x
|
9.34
x
|
8.79
x
|
8.59
x
|
8.37
x
|
EV / Revenue
|
28.2
x
|
22.3
x
|
15.4
x
|
18
x
|
13.7
x
|
12.9
x
|
12.4
x
|
11.9
x
|
EV / EBITDA
|
-
|
31.3
x
|
-
|
23.5
x
|
16.5
x
|
15.8
x
|
15.2
x
|
14.6
x
|
EV / FCF
|
-4,216,646
x
|
-7,815,184
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.02
x
|
0.87
x
|
-
|
0.49
x
|
0.84
x
|
0.78
x
|
0.77
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
84,596
|
88,596
|
88,596
|
88,831
|
88,924
|
88,924
|
-
|
-
|
Reference price
2 |
34.35
|
31.25
|
39.60
|
30.20
|
43.00
|
41.85
|
41.85
|
41.85
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
141.6
|
192.7
|
227.7
|
344.2
|
409.3
|
423.3
|
433.2
|
444.5
|
EBITDA
1 |
-
|
137.7
|
-
|
264.3
|
339
|
345.4
|
354.6
|
363.7
|
EBIT
1 |
401.4
|
137.7
|
-
|
264.3
|
339
|
342.4
|
352.9
|
357.4
|
Operating Margin
|
283.46%
|
71.48%
|
-
|
76.78%
|
82.82%
|
80.89%
|
81.46%
|
80.42%
|
Earnings before Tax (EBT)
1 |
401.4
|
408.6
|
803
|
1,284
|
-844.6
|
257.3
|
307.7
|
320.2
|
Net income
1 |
374.1
|
363
|
764.8
|
1,233
|
-815.5
|
176.7
|
203.7
|
211
|
Net margin
|
264.2%
|
188.44%
|
335.97%
|
358.3%
|
-199.21%
|
41.74%
|
47.01%
|
47.47%
|
EPS
2 |
4.383
|
4.264
|
8.578
|
13.87
|
-9.168
|
3.072
|
3.336
|
3.482
|
Free Cash Flow
|
-948.4
|
-550.7
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-669.75%
|
-285.87%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6865
|
0.7675
|
0.8500
|
0.8500
|
1.160
|
1.331
|
1.432
|
1.498
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
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 |
57.64
|
64.64
|
77.95
|
89.03
|
96.5
|
102.6
|
108.4
|
106.4
|
101.5
|
105.5
|
106.3
|
106.3
|
106.3
|
-
|
-
|
EBITDA
1 |
-
|
-
|
58.1
|
71.79
|
75.77
|
84.67
|
-
|
89.67
|
82.81
|
83.33
|
87.43
|
87.43
|
86.89
|
-
|
-
|
EBIT
1 |
-
|
46.49
|
58.1
|
71.79
|
75.77
|
84.67
|
89.91
|
89.67
|
82.81
|
83.33
|
86.55
|
86.32
|
84.94
|
-
|
-
|
Operating Margin
|
-
|
71.92%
|
74.53%
|
80.64%
|
78.52%
|
82.51%
|
82.93%
|
84.25%
|
81.59%
|
79%
|
81.44%
|
81.22%
|
79.92%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-342.1
|
835.4
|
718.7
|
9.451
|
-148.8
|
-418
|
-301
|
-9.349
|
88.16
|
48.7
|
49.01
|
72.75
|
65.21
|
66.2
|
Net income
1 |
-
|
-345.2
|
812.4
|
709
|
-3.147
|
-132.7
|
-415.7
|
-301.4
|
1.947
|
58.56
|
38.62
|
37.94
|
44.33
|
31.57
|
28.85
|
Net margin
|
-
|
-533.99%
|
1,042.22%
|
796.38%
|
-3.26%
|
-129.36%
|
-383.49%
|
-283.17%
|
1.92%
|
55.52%
|
36.34%
|
35.7%
|
41.71%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.2125
|
0.2125
|
0.2125
|
0.2125
|
0.5225
|
-
|
0.2812
|
0.2812
|
0.2812
|
-
|
-
|
Announcement Date
|
2/11/22
|
5/4/22
|
7/14/22
|
11/9/22
|
2/8/23
|
5/3/23
|
7/7/23
|
10/26/23
|
2/6/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,093
|
1,535
|
-
|
3,516
|
1,786
|
1,743
|
1,661
|
1,578
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
11.15
x
|
-
|
13.31
x
|
5.269
x
|
5.047
x
|
4.683
x
|
4.338
x
|
Free Cash Flow
|
-948
|
-551
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.9%
|
12.5%
|
-
|
-
|
-
|
1.8%
|
2.45%
|
2.52%
|
ROA (Net income/ Total Assets)
|
-
|
7.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
4,632
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
33.50
|
35.80
|
-
|
61.10
|
50.90
|
53.70
|
54.70
|
55.70
|
Cash Flow per Share
|
1.050
|
1.320
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
639
|
-
|
-
|
25.6
|
34.9
|
34.9
|
34.9
|
Capex / Sales
|
-
|
331.87%
|
-
|
-
|
6.26%
|
8.25%
|
8.06%
|
7.85%
|
Announcement Date
|
2/21/20
|
2/17/21
|
2/11/22
|
2/8/23
|
2/6/24
|
-
|
-
|
-
|
Last Close Price
41.85
SEK Average target price
48.75
SEK Spread / Average Target +16.49% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.26% | 347M | | -8.66% | 3.12B | | -8.87% | 2.46B | | -2.95% | 1.91B | | -19.87% | 1.68B | | +12.59% | 1.08B | | +2.52% | 885M | | -7.61% | 638M | | 0.00% | 464M | | -18.85% | 400M |
Office Real Estate Development
|