Real-time Estimate
Cboe Europe
06:46:51 01/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
80.3
SEK
|
+1.65%
|
|
+1.14%
|
+13.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,323
|
1,918
|
4,632
|
3,518
|
3,986
|
4,433
|
-
|
-
|
Enterprise Value (EV)
1 |
2,013
|
2,714
|
5,668
|
5,318
|
5,961
|
6,310
|
6,036
|
5,727
|
P/E ratio
|
184
x
|
45.2
x
|
49.7
x
|
18.7
x
|
18.3
x
|
18.5
x
|
15.4
x
|
13
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.66
x
|
0.9
x
|
1.46
x
|
0.73
x
|
0.68
x
|
0.71
x
|
0.69
x
|
0.66
x
|
EV / Revenue
|
1.01
x
|
1.27
x
|
1.78
x
|
1.1
x
|
1.01
x
|
1.02
x
|
0.94
x
|
0.85
x
|
EV / EBITDA
|
10.2
x
|
13.5
x
|
16.2
x
|
9.38
x
|
8.06
x
|
7.62
x
|
6.93
x
|
6.25
x
|
EV / FCF
|
-
|
-11.4
x
|
40.2
x
|
16
x
|
21.1
x
|
19.6
x
|
12.9
x
|
10.7
x
|
FCF Yield
|
-
|
-8.75%
|
2.49%
|
6.24%
|
4.73%
|
5.1%
|
7.74%
|
9.33%
|
Price to Book
|
6.04
x
|
-
|
4.91
x
|
2.7
x
|
2.66
x
|
2.54
x
|
2.14
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
35,953
|
47,702
|
52,634
|
55,395
|
56,696
|
56,108
|
-
|
-
|
Reference price
2 |
36.80
|
40.20
|
88.00
|
63.50
|
70.30
|
79.00
|
79.00
|
79.00
|
Announcement Date
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,993
|
2,135
|
3,182
|
4,848
|
5,885
|
6,212
|
6,451
|
6,717
|
EBITDA
1 |
196.7
|
201.3
|
348.8
|
567
|
740
|
827.9
|
870.9
|
917
|
EBIT
1 |
61.5
|
58.6
|
155.5
|
308
|
394
|
447.3
|
477.1
|
514.1
|
Operating Margin
|
3.09%
|
2.75%
|
4.89%
|
6.35%
|
6.69%
|
7.2%
|
7.4%
|
7.65%
|
Earnings before Tax (EBT)
1 |
9.4
|
49.4
|
121.9
|
251
|
292
|
320.4
|
384.1
|
452.8
|
Net income
1 |
7.2
|
37.5
|
91.8
|
184
|
218
|
241.6
|
290.6
|
342.4
|
Net margin
|
0.36%
|
1.76%
|
2.89%
|
3.8%
|
3.7%
|
3.89%
|
4.5%
|
5.1%
|
EPS
2 |
0.2000
|
0.8900
|
1.770
|
3.390
|
3.850
|
4.278
|
5.141
|
6.065
|
Free Cash Flow
1 |
-
|
-237.5
|
141.1
|
332
|
282
|
321.5
|
467
|
534.5
|
FCF margin
|
-
|
-11.13%
|
4.43%
|
6.85%
|
4.79%
|
5.18%
|
7.24%
|
7.96%
|
FCF Conversion (EBITDA)
|
-
|
-
|
40.45%
|
58.55%
|
38.11%
|
38.83%
|
53.62%
|
58.29%
|
FCF Conversion (Net income)
|
-
|
-
|
153.7%
|
180.43%
|
129.36%
|
133.07%
|
160.7%
|
156.1%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
08/02/24
|
-
|
-
|
-
|
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 |
957.3
|
886
|
1,143
|
1,181
|
1,637
|
1,257
|
1,495
|
1,430
|
1,682
|
1,396
|
1,578
|
1,476
|
1,751
|
1,445
|
1,678
|
EBITDA
1 |
114.4
|
91
|
123
|
128
|
226
|
137
|
192
|
190
|
221
|
153
|
217.2
|
200.8
|
250.9
|
163
|
247
|
EBIT
1 |
60.9
|
39
|
69
|
64
|
136
|
56
|
108
|
97
|
132
|
65
|
122.8
|
107.7
|
151.8
|
70
|
138
|
Operating Margin
|
6.36%
|
4.4%
|
6.04%
|
5.42%
|
8.31%
|
4.46%
|
7.22%
|
6.78%
|
7.85%
|
4.66%
|
7.78%
|
7.29%
|
8.67%
|
4.84%
|
8.22%
|
Earnings before Tax (EBT)
1 |
50.4
|
22
|
62
|
62
|
106
|
45
|
53
|
67
|
127
|
30
|
91.05
|
78.22
|
121.1
|
42.75
|
108.8
|
Net income
1 |
32
|
14
|
43
|
48
|
77
|
34
|
39
|
48
|
95
|
22
|
68.89
|
59.06
|
91.66
|
32.23
|
82.21
|
Net margin
|
3.34%
|
1.58%
|
3.76%
|
4.06%
|
4.7%
|
2.7%
|
2.61%
|
3.36%
|
5.65%
|
1.58%
|
4.37%
|
4%
|
5.24%
|
2.23%
|
4.9%
|
EPS
2 |
0.6000
|
0.2700
|
0.8100
|
0.8800
|
1.400
|
0.6300
|
0.7000
|
0.8400
|
1.660
|
0.4000
|
1.094
|
0.9401
|
1.712
|
0.4514
|
1.355
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
05/05/22
|
19/08/22
|
17/11/22
|
16/02/23
|
11/05/23
|
24/08/23
|
16/11/23
|
08/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
690
|
797
|
1,036
|
1,800
|
1,975
|
1,877
|
1,604
|
1,294
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.509
x
|
3.957
x
|
2.97
x
|
3.175
x
|
2.669
x
|
2.267
x
|
1.841
x
|
1.411
x
|
Free Cash Flow
1 |
-
|
-238
|
141
|
332
|
282
|
322
|
467
|
535
|
ROE (net income / shareholders' equity)
|
19.1%
|
10.9%
|
13.5%
|
16.8%
|
15.7%
|
14.9%
|
15.4%
|
15.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
4.5%
|
5.1%
|
5.5%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
5,369
|
5,698
|
6,226
|
Book Value Per Share
2 |
6.090
|
-
|
17.90
|
23.50
|
26.40
|
31.20
|
36.90
|
43.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
430
|
33.4
|
99
|
97
|
123
|
118
|
130
|
Capex / Sales
|
-
|
20.16%
|
1.05%
|
2.04%
|
1.65%
|
1.98%
|
1.82%
|
1.94%
|
Announcement Date
|
21/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
08/02/24
|
-
|
-
|
-
|
Average target price
98.17
SEK Spread / Average Target +24.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.51% | 418M | | +9.62% | 4.93B | | +38.37% | 2.11B | | +11.26% | 1.82B | | -16.33% | 1.5B | | +0.93% | 1.4B | | +103.76% | 1.38B | | +18.33% | 1.02B | | +1.11% | 983M | | +40.57% | 917M |
Civil Engineers & Architects
|