Real-time Estimate
Cboe Europe
06:50:01 22/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
1,178
SEK
|
-0.44%
|
|
-0.65%
|
-0.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,893
|
17,584
|
26,900
|
19,432
|
22,989
|
21,457
|
-
|
-
|
Enterprise Value (EV)
1 |
4,735
|
17,362
|
26,547
|
18,979
|
22,083
|
20,464
|
19,844
|
19,137
|
P/E ratio
|
32.5
x
|
54.8
x
|
46
x
|
23.5
x
|
21.9
x
|
18.9
x
|
16.2
x
|
13.9
x
|
Yield
|
1.56%
|
0.82%
|
1.13%
|
2.19%
|
2.45%
|
2.7%
|
3.2%
|
3.69%
|
Capitalization / Revenue
|
13.4
x
|
31.3
x
|
25.2
x
|
13.3
x
|
12.8
x
|
10.1
x
|
8.7
x
|
7.57
x
|
EV / Revenue
|
12.9
x
|
30.9
x
|
24.8
x
|
13
x
|
12.3
x
|
9.66
x
|
8.05
x
|
6.75
x
|
EV / EBITDA
|
25.9
x
|
49.4
x
|
36.1
x
|
18.8
x
|
17.4
x
|
13.8
x
|
11.4
x
|
9.51
x
|
EV / FCF
|
35.5
x
|
56.1
x
|
46.9
x
|
24.3
x
|
20.6
x
|
18.5
x
|
14.7
x
|
12.2
x
|
FCF Yield
|
2.81%
|
1.78%
|
2.13%
|
4.11%
|
4.86%
|
5.41%
|
6.8%
|
8.23%
|
Price to Book
|
17.4
x
|
6.45
x
|
8.43
x
|
5.62
x
|
5.73
x
|
5.14
x
|
4.47
x
|
4.03
x
|
Nbr of stocks (in thousands)
|
1,81,623
|
2,12,327
|
2,14,010
|
2,13,205
|
2,12,911
|
2,11,833
|
-
|
-
|
Reference price
2 |
26.94
|
82.82
|
125.7
|
91.14
|
108.0
|
101.3
|
101.3
|
101.3
|
Announcement Date
|
12/02/20
|
10/02/21
|
09/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
365.8
|
561.1
|
1,069
|
1,457
|
1,799
|
2,118
|
2,465
|
2,836
|
EBITDA
1 |
182.9
|
351.6
|
734.6
|
1,008
|
1,267
|
1,480
|
1,743
|
2,012
|
EBIT
1 |
157.5
|
319.1
|
654
|
908.1
|
1,143
|
1,339
|
1,587
|
1,834
|
Operating Margin
|
43.05%
|
56.86%
|
61.19%
|
62.34%
|
63.53%
|
63.22%
|
64.37%
|
64.68%
|
Earnings before Tax (EBT)
1 |
157.3
|
298.7
|
647.5
|
906.6
|
1,149
|
1,352
|
1,593
|
1,854
|
Net income
1 |
149.7
|
284.6
|
605.4
|
843.4
|
1,071
|
1,144
|
1,341
|
1,552
|
Net margin
|
40.92%
|
50.72%
|
56.65%
|
57.89%
|
59.54%
|
53.99%
|
54.38%
|
54.72%
|
EPS
2 |
0.8300
|
1.510
|
2.730
|
3.880
|
4.930
|
5.356
|
6.265
|
7.278
|
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%
|
52.3%
|
54.73%
|
55.53%
|
FCF Conversion (EBITDA)
|
72.86%
|
87.95%
|
76.99%
|
77.4%
|
84.76%
|
74.84%
|
77.41%
|
78.25%
|
FCF Conversion (Net income)
|
89.02%
|
108.65%
|
93.42%
|
92.55%
|
100.32%
|
96.87%
|
100.63%
|
101.47%
|
Dividend per Share
2 |
0.4200
|
0.6800
|
1.420
|
2.000
|
2.650
|
2.735
|
3.240
|
3.739
|
Announcement Date
|
12/02/20
|
10/02/21
|
09/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
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
|
519
|
538.9
|
565.6
|
581.7
|
608
|
EBITDA
1 |
206.9
|
229.7
|
238.2
|
261
|
279.5
|
300.2
|
311.7
|
318.6
|
337
|
345.8
|
358.6
|
376.9
|
400.5
|
410
|
429
|
EBIT
1 |
184.5
|
207.1
|
214.6
|
236.4
|
250
|
271.5
|
281.5
|
287.1
|
302.6
|
311.6
|
324.7
|
341.5
|
362.5
|
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%
|
62.55%
|
63.37%
|
64.1%
|
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%
|
53.35%
|
54.13%
|
55.1%
|
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
|
-
|
-
|
-
|
2.772
|
-
|
-
|
Announcement Date
|
09/02/22
|
28/04/22
|
21/07/22
|
27/10/22
|
02/02/23
|
27/04/23
|
21/07/23
|
26/10/23
|
01/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
157
|
222
|
354
|
453
|
906
|
994
|
1,613
|
2,320
|
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%
|
29.2%
|
29.9%
|
ROA (Net income/ Total Assets)
|
44.4%
|
16.8%
|
17.1%
|
20.4%
|
22.9%
|
22.4%
|
24.1%
|
24.5%
|
Assets
1 |
337.4
|
1,691
|
3,536
|
4,136
|
4,671
|
5,110
|
5,569
|
6,335
|
Book Value Per Share
2 |
1.550
|
12.80
|
14.90
|
16.20
|
18.80
|
19.70
|
22.60
|
25.20
|
Cash Flow per Share
2 |
-
|
1.670
|
2.700
|
4.030
|
5.380
|
6.040
|
6.920
|
7.780
|
Capex
1 |
19
|
23.3
|
33.3
|
96.9
|
94.2
|
129
|
144
|
160
|
Capex / Sales
|
5.18%
|
4.14%
|
3.12%
|
6.65%
|
5.24%
|
6.1%
|
5.83%
|
5.63%
|
Announcement Date
|
12/02/20
|
10/02/21
|
09/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
101.3
EUR Average target price
126.7
EUR Spread / Average Target +25.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.47% | 36.95B | | -7.89% | 22.17B | | -10.28% | 21.47B | | +23.06% | 20.66B | | +13.77% | 19.86B | | +0.40% | 9.96B | | -24.08% | 7.7B | | +4.96% | 7.57B | | +45.31% | 7.09B |
Other Casinos & Gaming
|