Numbers
|
|
|
|
|
|
|
Nordea
|
EURm
|
2019
|
2020
|
2021
|
2022
|
2023E
|
2024E
|
2025E
|
Total revenues
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
Ebitda (adj.)
|
5,273.00
|
333.36
|
4,148.55
|
2,260.11
|
2,364.41
|
2,893.08
|
3,014.41
|
Ebitda - margin
|
46.0%
|
3.5%
|
51.6%
|
29.7%
|
30.6%
|
35.9%
|
36.3%
|
EBIT (adj.)
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
EBIT (adj.) margin
|
46.0%
|
3.5%
|
51.6%
|
29.7%
|
30.6%
|
35.9%
|
36.3%
|
PTP (adj.)
|
4,060.0
|
-782.6
|
3,533.5
|
2,021.1
|
2,094.5
|
2,604.4
|
2,707.0
|
Net profit from cont oper (adj)
|
3,391.54
|
-1,103.50
|
3,408.46
|
1,723.40
|
1,784.17
|
2,291.86
|
2,388.61
|
Shareholders´ Equity
|
43,477.0
|
37,562.0
|
36,239.0
|
32,113.0
|
31,623.6
|
31,807.0
|
31,953.0
|
Net interest bearing debt
|
16,081.0
|
19,505.0
|
4,383.0
|
12,205.0
|
12,441.8
|
13,318.0
|
14,275.3
|
Net gearing
|
36.0%
|
50.4%
|
11.9%
|
37.5%
|
38.8%
|
41.3%
|
44.1%
|
Net debt/EBITDA
|
4.1
|
n.a.
|
n.a.
|
2.9
|
5.7
|
4.6
|
4.7
|
Free cash flow to equity
|
-11,500.2
|
-2,205.4
|
13,285.2
|
580.6
|
n.a.
|
1,232.2
|
1,278.9
|
Diluted number of shares in issue, year-end (m)
|
6,182.3
|
6,182.3
|
6,182.3
|
6,389.1
|
6,389.1
|
6,389.1
|
6,389.1
|
Nordea Markets estimates published on May 16, 2023 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|
Per share data and multiples
|
|
|
|
|
|
|
Nordea
|
EUR and %
|
2019
|
2020
|
2021
|
2022
|
2023E
|
2024E
|
2025E
|
EPS (adj.)
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
EPS (adj.) growth
|
176.0%
|
-137.3%
|
396.5%
|
-49.0%
|
3.5%
|
28.5%
|
4.2%
|
DPS
|
0.25
|
0.27
|
0.29
|
0.31
|
0.33
|
0.35
|
0.37
|
BVPS
|
7.0
|
6.1
|
5.9
|
5.0
|
4.9
|
5.0
|
5.0
|
P/E (adj.)
|
13.5
|
n.a.
|
10.5
|
17.8
|
17.4
|
13.6
|
13.0
|
EV/Sales
|
4.99
|
5.90
|
6.45
|
5.69
|
5.69
|
5.57
|
5.51
|
EV/EBITDA (adj.)
|
10.84
|
167.64
|
12.50
|
19.16
|
18.60
|
15.51
|
15.20
|
EV/EBIT (adj.)
|
9.76
|
17.94
|
22.64
|
25.48
|
24.69
|
19.62
|
19.22
|
P/BV
|
0.92
|
0.94
|
0.95
|
0.95
|
0.98
|
0.98
|
0.97
|
Dividend yield
|
3.9%
|
4.7%
|
5.2%
|
6.5%
|
6.8%
|
7.2%
|
7.6%
|
FCF Yield bef A&D, lease adj
|
3.9%
|
2.3%
|
-2.1%
|
1.9%
|
n.a.
|
4.0%
|
4.1%
|
RoE
|
3.7%
|
-3.8%
|
-3.1%
|
9.4%
|
5.0%
|
7.2%
|
7.5%
|
ROIC
|
5.7%
|
0.4%
|
n.a.
|
4.1%
|
4.1%
|
4.9%
|
5.0%
|
Nordea Markets estimates published on May 16, 2023 Source: Company data, Nordea estimates |
|
|
|
|
|
|
|
![]() |
![]() |
![]() |
![]() |