Real-time Estimate
Cboe Europe
07:02:50 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
447.4
SEK
|
+0.81%
|
|
+0.63%
|
+4.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,625
|
64,702
|
70,968
|
67,509
|
67,704
|
70,446
|
-
|
-
|
Enterprise Value (EV)
1 |
50,409
|
68,883
|
75,069
|
69,654
|
69,573
|
72,721
|
72,873
|
71,577
|
P/E ratio
|
5.42
x
|
32.3
x
|
23.5
x
|
11.4
x
|
18.5
x
|
22.8
x
|
21.2
x
|
19.2
x
|
Yield
|
-
|
1.84%
|
1.73%
|
1.93%
|
2%
|
2.42%
|
2.73%
|
3.12%
|
Capitalization / Revenue
|
2.75
x
|
3.96
x
|
3.64
x
|
2.82
x
|
2.97
x
|
3.07
x
|
3.02
x
|
2.89
x
|
EV / Revenue
|
2.97
x
|
4.22
x
|
3.85
x
|
2.91
x
|
3.05
x
|
3.17
x
|
3.12
x
|
2.93
x
|
EV / EBITDA
|
14.5
x
|
18.9
x
|
14.1
x
|
8.09
x
|
11.4
x
|
13.5
x
|
12.8
x
|
11.7
x
|
EV / FCF
|
27.8
x
|
153
x
|
51.6
x
|
17.1
x
|
17
x
|
30
x
|
30.6
x
|
25.3
x
|
FCF Yield
|
3.59%
|
0.65%
|
1.94%
|
5.86%
|
5.89%
|
3.33%
|
3.27%
|
3.95%
|
Price to Book
|
1.21
x
|
1.5
x
|
1.5
x
|
1.18
x
|
1.2
x
|
1.22
x
|
1.19
x
|
1.15
x
|
Nbr of stocks (in thousands)
|
161,926
|
161,926
|
161,926
|
162,002
|
159,222
|
159,222
|
-
|
-
|
Reference price
2 |
285.2
|
393.6
|
434.7
|
413.9
|
425.7
|
443.8
|
443.8
|
443.8
|
Announcement Date
|
1/30/20
|
2/5/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,959
|
16,327
|
19,479
|
23,952
|
22,795
|
22,969
|
23,361
|
24,410
|
EBITDA
1 |
3,486
|
3,651
|
5,322
|
8,607
|
6,114
|
5,369
|
5,671
|
6,119
|
EBIT
1 |
2,345
|
2,479
|
4,061
|
7,262
|
4,755
|
3,983
|
4,292
|
4,714
|
Operating Margin
|
13.83%
|
15.18%
|
20.85%
|
30.32%
|
20.86%
|
17.34%
|
18.37%
|
19.31%
|
Earnings before Tax (EBT)
1 |
11,081
|
2,437
|
3,691
|
7,441
|
4,705
|
3,948
|
4,250
|
4,549
|
Net income
1 |
8,731
|
1,979
|
3,004
|
5,874
|
3,697
|
3,117
|
3,348
|
3,686
|
Net margin
|
51.48%
|
12.12%
|
15.42%
|
24.52%
|
16.22%
|
13.57%
|
14.33%
|
15.1%
|
EPS
2 |
52.60
|
12.20
|
18.50
|
36.30
|
23.00
|
19.49
|
20.96
|
23.13
|
Free Cash Flow
1 |
1,812
|
451
|
1,454
|
4,083
|
4,099
|
2,425
|
2,384
|
2,825
|
FCF margin
|
10.68%
|
2.76%
|
7.46%
|
17.05%
|
17.98%
|
10.56%
|
10.21%
|
11.57%
|
FCF Conversion (EBITDA)
|
51.98%
|
12.35%
|
27.32%
|
47.44%
|
67.04%
|
45.17%
|
42.04%
|
46.17%
|
FCF Conversion (Net income)
|
20.75%
|
22.79%
|
48.4%
|
69.51%
|
110.87%
|
77.79%
|
71.2%
|
76.64%
|
Dividend per Share
2 |
-
|
7.250
|
7.500
|
8.000
|
8.500
|
10.75
|
12.13
|
13.85
|
Announcement Date
|
1/30/20
|
2/5/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
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 |
4,770
|
5,750
|
6,173
|
5,784
|
6,245
|
6,223
|
5,754
|
5,418
|
5,400
|
5,720
|
5,840
|
5,843
|
5,933
|
6,336
|
6,122
|
EBITDA
1 |
1,500
|
1,949
|
2,434
|
2,258
|
1,965
|
2,080
|
1,471
|
1,505
|
1,059
|
1,300
|
1,329
|
1,351
|
1,413
|
1,534
|
1,563
|
EBIT
1 |
1,185
|
1,617
|
2,101
|
1,921
|
1,622
|
1,737
|
1,138
|
1,166
|
714
|
944
|
977.1
|
998.9
|
1,061
|
1,185
|
1,220
|
Operating Margin
|
24.84%
|
28.12%
|
34.04%
|
33.21%
|
25.97%
|
27.91%
|
19.78%
|
21.52%
|
13.22%
|
16.5%
|
16.73%
|
17.09%
|
17.89%
|
18.71%
|
19.93%
|
Earnings before Tax (EBT)
1 |
996
|
1,844
|
2,083
|
1,905
|
1,608
|
1,727
|
1,129
|
1,148
|
702
|
938
|
970.7
|
1,024
|
1,013
|
1,178
|
-
|
Net income
1 |
868
|
1,483
|
1,642
|
1,482
|
1,268
|
1,371
|
890
|
898
|
538
|
744
|
761.4
|
776
|
826.4
|
922.8
|
954
|
Net margin
|
18.2%
|
25.79%
|
26.6%
|
25.62%
|
20.3%
|
22.03%
|
15.47%
|
16.57%
|
9.96%
|
13.01%
|
13.04%
|
13.28%
|
13.93%
|
14.56%
|
15.58%
|
EPS
2 |
5.400
|
9.200
|
10.10
|
9.100
|
7.800
|
8.500
|
5.500
|
5.600
|
3.400
|
4.700
|
4.892
|
4.860
|
5.493
|
5.769
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/22
|
4/28/22
|
8/19/22
|
10/20/22
|
1/31/23
|
4/28/23
|
8/17/23
|
10/25/23
|
1/31/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,784
|
4,181
|
4,101
|
2,145
|
1,869
|
2,275
|
2,427
|
1,131
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.085
x
|
1.145
x
|
0.7706
x
|
0.2492
x
|
0.3057
x
|
0.4237
x
|
0.428
x
|
0.1848
x
|
Free Cash Flow
1 |
1,812
|
451
|
1,454
|
4,083
|
4,099
|
2,425
|
2,384
|
2,825
|
ROE (net income / shareholders' equity)
|
7.8%
|
4.8%
|
7%
|
11%
|
7%
|
5.4%
|
5.77%
|
6.33%
|
ROA (Net income/ Total Assets)
|
3.72%
|
3.25%
|
4.6%
|
7.82%
|
4.59%
|
3.7%
|
4.1%
|
4.8%
|
Assets
1 |
234,875
|
60,941
|
65,321
|
75,115
|
80,577
|
84,251
|
81,678
|
76,797
|
Book Value Per Share
2 |
237.0
|
262.0
|
289.0
|
352.0
|
354.0
|
365.0
|
373.0
|
386.0
|
Cash Flow per Share
2 |
17.40
|
15.10
|
19.90
|
33.90
|
36.10
|
26.20
|
28.50
|
29.50
|
Capex
1 |
1,072
|
2,006
|
1,775
|
1,401
|
1,706
|
2,138
|
2,016
|
1,700
|
Capex / Sales
|
6.32%
|
12.29%
|
9.11%
|
5.85%
|
7.48%
|
9.31%
|
8.63%
|
6.96%
|
Announcement Date
|
1/30/20
|
2/5/21
|
1/28/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
443.8
SEK Average target price
434.6
SEK Spread / Average Target -2.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.11% | 6.5B | | +1.09% | 19.74B | | -8.86% | 12.67B | | +9.96% | 10.69B | | +16.28% | 3.88B | | +23.00% | 3.34B | | +64.79% | 2.62B | | +22.06% | 1.92B | | +26.56% | 1.71B | | -5.08% | 1.43B |
Other Paper Products
|