Numbers
|
|
|
|
|
|
|
|
Nordea
|
|
SEKm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
Total revenue
|
12,201
|
12,019
|
12,493
|
13,021
|
11,965
|
12,560
|
13,092
|
|
EBITDA (adj.)
|
2,025
|
2,025
|
2,134
|
2,244
|
1,960
|
2,172
|
2,294
|
|
EBITDA (adj.) margin
|
16.6%
|
16.8%
|
17.1%
|
17.2%
|
16.4%
|
17.3%
|
17.5%
|
|
EBIT (adj.)
|
678.0
|
785.1
|
873.8
|
933.9
|
730.0
|
895.5
|
965.0
|
|
EBIT (adj.) margin
|
5.56%
|
6.53%
|
6.99%
|
7.17%
|
6.10%
|
7.13%
|
7.37%
|
|
PTP (adj.)
|
203.0
|
301.6
|
477.4
|
546.5
|
269.0
|
482.0
|
568.0
|
|
Net profit (cont. oper.) (adj.)
|
158.0
|
205.8
|
334.2
|
382.5
|
190.0
|
315.0
|
372.5
|
|
Shareholders' equity
|
3,459
|
3,534
|
3,810
|
4,088
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt
|
7,989
|
7,840
|
7,536
|
7,242
|
7,889
|
7,651
|
7,349
|
|
Net gearing
|
227.7%
|
218.5%
|
194.7%
|
174.4%
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt/EBITDA
|
4.39
|
4.02
|
3.53
|
3.23
|
4.02
|
3.52
|
3.20
|
|
Free cash flow
|
1,024
|
1,261
|
1,407
|
1,495
|
n.a.
|
n.a.
|
n.a.
|
|
Diluted no. of shares, year-end (m)
|
35.4
|
35.4
|
35.4
|
35.4
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Oct 26, 2026 Source: Company data, Nordea estimatesNote: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers. |
|
|
|
|
|
|
|
Per share data and multiples
|
|
|
|
|
|
|
|
Nordea
|
|
SEKm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
EPS (adj. SEK)
|
4.33
|
5.68
|
9.31
|
10.7
|
3.98
|
8.92
|
10.5
|
|
EPS (adj.) growth
|
-9.11%
|
31.2%
|
64.0%
|
14.7%
|
362.2%
|
123.7%
|
18.2%
|
|
DPS (ord. SEK)
|
2.10
|
1.49
|
2.84
|
3.25
|
2.50
|
3.74
|
3.18
|
|
BVPS
|
97.8
|
99.9
|
107.8
|
115.6
|
99.4
|
105.4
|
113.1
|
|
P/E (adj.)
|
15.7
|
10.1
|
6.14
|
5.36
|
n.a.
|
n.a.
|
n.a.
|
|
EV/Sales
|
0.86
|
0.83
|
0.77
|
0.72
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBITDA (adj.)
|
5.16
|
4.90
|
4.51
|
4.16
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBIT (adj.)
|
15.4
|
12.6
|
11.0
|
9.99
|
n.a.
|
n.a.
|
n.a.
|
|
P/BV
|
0.70
|
0.57
|
0.53
|
0.49
|
n.a.
|
n.a.
|
n.a.
|
|
Dividend yield (ord.)
|
3.09%
|
2.61%
|
4.96%
|
5.67%
|
4.36%
|
6.55%
|
5.57%
|
|
FCF yield before A&D, lease-adj.
|
15.2%
|
28.9%
|
36.1%
|
40.4%
|
n.a.
|
n.a.
|
n.a.
|
|
ROE
|
-1.42%
|
4.28%
|
8.97%
|
9.56%
|
4.70%
|
8.70%
|
9.65%
|
|
ROIC
|
3.74%
|
4.67%
|
5.21%
|
5.57%
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Oct 26, 2026 Source: Company data, Nordea estimatesNote: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers. |
|
|
|
|
|
|
|
 |
|
|