Real-time Estimate
Cboe Europe
06:59:38 2024-05-08 am EDT
|
5-day change
|
1st Jan Change
|
1,240
SEK
|
+0.75%
|
|
+2.36%
|
+2.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,893
|
17,584
|
26,900
|
19,432
|
22,989
|
22,288
|
-
|
-
|
Enterprise Value (EV)
1 |
4,735
|
17,362
|
26,547
|
18,979
|
22,083
|
21,299
|
20,619
|
19,950
|
P/E ratio
|
32.5
x
|
54.8
x
|
46
x
|
23.5
x
|
21.9
x
|
19.7
x
|
16.9
x
|
14.3
x
|
Yield
|
1.56%
|
0.82%
|
1.13%
|
2.19%
|
2.45%
|
2.6%
|
3.07%
|
3.58%
|
Capitalization / Revenue
|
13.4
x
|
31.3
x
|
25.2
x
|
13.3
x
|
12.8
x
|
10.5
x
|
9.06
x
|
7.83
x
|
EV / Revenue
|
12.9
x
|
30.9
x
|
24.8
x
|
13
x
|
12.3
x
|
10
x
|
8.39
x
|
7.01
x
|
EV / EBITDA
|
25.9
x
|
49.4
x
|
36.1
x
|
18.8
x
|
17.4
x
|
14.4
x
|
11.8
x
|
9.88
x
|
EV / FCF
|
35.5
x
|
56.1
x
|
46.9
x
|
24.3
x
|
20.6
x
|
19.2
x
|
15.3
x
|
12.7
x
|
FCF Yield
|
2.81%
|
1.78%
|
2.13%
|
4.11%
|
4.86%
|
5.2%
|
6.54%
|
7.89%
|
Price to Book
|
17.4
x
|
6.45
x
|
8.43
x
|
5.62
x
|
5.73
x
|
5.33
x
|
4.64
x
|
4.24
x
|
Nbr of stocks (in thousands)
|
181,623
|
212,327
|
214,010
|
213,205
|
212,911
|
211,044
|
-
|
-
|
Reference price
2 |
26.94
|
82.82
|
125.7
|
91.14
|
108.0
|
105.6
|
105.6
|
105.6
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
365.8
|
561.1
|
1,069
|
1,457
|
1,799
|
2,120
|
2,459
|
2,846
|
EBITDA
1 |
182.9
|
351.6
|
734.6
|
1,008
|
1,267
|
1,481
|
1,741
|
2,019
|
EBIT
1 |
157.5
|
319.1
|
654
|
908.1
|
1,143
|
1,341
|
1,585
|
1,841
|
Operating Margin
|
43.05%
|
56.86%
|
61.19%
|
62.34%
|
63.53%
|
63.28%
|
64.44%
|
64.66%
|
Earnings before Tax (EBT)
1 |
157.3
|
298.7
|
647.5
|
906.6
|
1,149
|
1,351
|
1,596
|
1,872
|
Net income
1 |
149.7
|
284.6
|
605.4
|
843.4
|
1,071
|
1,145
|
1,340
|
1,567
|
Net margin
|
40.92%
|
50.72%
|
56.65%
|
57.89%
|
59.54%
|
54.02%
|
54.5%
|
55.04%
|
EPS
2 |
0.8300
|
1.510
|
2.730
|
3.880
|
4.930
|
5.361
|
6.248
|
7.371
|
Free Cash Flow
1 |
133.3
|
309.2
|
565.6
|
780.5
|
1,074
|
1,108
|
1,349
|
1,575
|
FCF margin
|
36.43%
|
55.11%
|
52.92%
|
53.58%
|
59.73%
|
52.25%
|
54.86%
|
55.32%
|
FCF Conversion (EBITDA)
|
72.86%
|
87.95%
|
76.99%
|
77.4%
|
84.76%
|
74.79%
|
77.5%
|
77.98%
|
FCF Conversion (Net income)
|
89.02%
|
108.65%
|
93.42%
|
92.55%
|
100.32%
|
96.74%
|
100.67%
|
100.51%
|
Dividend per Share
2 |
0.4200
|
0.6800
|
1.420
|
2.000
|
2.650
|
2.743
|
3.244
|
3.776
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
300.2
|
326.8
|
344
|
378.5
|
407.5
|
429.6
|
441.1
|
452.6
|
475.3
|
501.5
|
520.3
|
541.5
|
568.4
|
581.7
|
608
|
EBITDA
1 |
206.9
|
229.7
|
238.2
|
261
|
279.5
|
300.2
|
311.7
|
318.6
|
337
|
345.8
|
359.7
|
378.7
|
402.9
|
410
|
429
|
EBIT
1 |
184.5
|
207.1
|
214.6
|
236.4
|
250
|
271.5
|
281.5
|
287.1
|
302.6
|
311.6
|
325.3
|
342.8
|
364.2
|
373.8
|
390
|
Operating Margin
|
61.47%
|
63.37%
|
62.39%
|
62.46%
|
61.35%
|
63.2%
|
63.82%
|
63.44%
|
63.66%
|
62.14%
|
62.53%
|
63.3%
|
64.07%
|
64.27%
|
64.14%
|
Earnings before Tax (EBT)
1 |
184.2
|
211.4
|
217
|
237.7
|
240.5
|
270.1
|
283
|
292.5
|
303
|
317.5
|
327
|
347.5
|
371.5
|
381
|
399
|
Net income
1 |
171.6
|
197.7
|
200.9
|
221.3
|
223.5
|
251.2
|
264.1
|
272.8
|
282.9
|
269.2
|
276.9
|
291.7
|
311.6
|
320
|
336
|
Net margin
|
57.14%
|
60.5%
|
58.4%
|
58.47%
|
54.85%
|
58.46%
|
59.87%
|
60.26%
|
59.51%
|
53.68%
|
53.23%
|
53.87%
|
54.82%
|
55.01%
|
55.26%
|
EPS
2 |
0.7700
|
0.9000
|
0.9200
|
1.020
|
1.030
|
1.180
|
1.240
|
1.260
|
1.310
|
1.250
|
1.309
|
1.368
|
1.466
|
1.510
|
1.590
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.650
|
-
|
-
|
-
|
2.790
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/28/22
|
7/21/22
|
10/27/22
|
2/2/23
|
4/27/23
|
7/21/23
|
10/26/23
|
2/1/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
157
|
222
|
354
|
453
|
906
|
988
|
1,668
|
2,338
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
133
|
309
|
566
|
781
|
1,074
|
1,108
|
1,349
|
1,575
|
ROE (net income / shareholders' equity)
|
67.6%
|
20.2%
|
20.5%
|
25.4%
|
28.7%
|
27.6%
|
29%
|
30.4%
|
ROA (Net income/ Total Assets)
|
44.4%
|
16.8%
|
17.1%
|
20.4%
|
22.9%
|
22.4%
|
23.8%
|
25.3%
|
Assets
1 |
337.4
|
1,691
|
3,536
|
4,136
|
4,671
|
5,108
|
5,620
|
6,204
|
Book Value Per Share
2 |
1.550
|
12.80
|
14.90
|
16.20
|
18.80
|
19.80
|
22.70
|
24.90
|
Cash Flow per Share
2 |
-
|
1.670
|
2.700
|
4.030
|
5.380
|
5.910
|
6.660
|
-
|
Capex
1 |
19
|
23.3
|
33.3
|
96.9
|
94.2
|
123
|
137
|
151
|
Capex / Sales
|
5.18%
|
4.14%
|
3.12%
|
6.65%
|
5.24%
|
5.81%
|
5.56%
|
5.3%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
105.6
EUR Average target price
127
EUR Spread / Average Target +20.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.40% | 24.02B | | -12.91% | 20.68B | | +22.84% | 20.62B | | -15.09% | 20.79B | | -3.09% | 16.78B | | +2.33% | 10.15B | | -22.46% | 7.87B | | +3.62% | 7.4B | | +46.72% | 7.19B | | +4.51% | 7.05B |
Other Casinos & Gaming
|