Numbers
|
|
|
|
|
|
|
|
Nordea
|
|
EURm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
Total revenue
|
797.1
|
1,012
|
1,089
|
1,155
|
1,003
|
1,073
|
1,134
|
|
EBITDA (adj.)
|
78.0
|
98.5
|
103.5
|
109.4
|
97.7
|
104.0
|
110.7
|
|
EBITDA (adj.) margin
|
9.79%
|
9.73%
|
9.50%
|
9.48%
|
9.73%
|
9.69%
|
9.76%
|
|
EBIT (adj.)
|
54.3
|
68.0
|
72.9
|
78.5
|
67.3
|
75.3
|
80.7
|
|
EBIT (adj.) margin
|
6.81%
|
6.72%
|
6.69%
|
6.80%
|
6.71%
|
7.02%
|
7.12%
|
|
PTP (adj.)
|
51.1
|
61.6
|
66.3
|
72.2
|
46.3
|
70.0
|
76.0
|
|
Net profit (cont. oper.) (adj.)
|
40.8
|
46.3
|
50.7
|
57.0
|
46.7
|
54.3
|
59.1
|
|
Shareholders' equity
|
314.5
|
344.1
|
376.7
|
414.4
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt
|
11.2
|
112.6
|
102.8
|
91.0
|
90.2
|
82.4
|
64.5
|
|
Net gearing
|
3.56%
|
32.7%
|
27.2%
|
21.9%
|
n.a.
|
n.a.
|
n.a.
|
|
Net debt/EBITDA
|
0.14
|
1.14
|
0.99
|
0.83
|
0.92
|
0.79
|
0.58
|
|
Free cash flow
|
24.0
|
-80.2
|
32.4
|
35.8
|
34.0
|
n.a.
|
n.a.
|
|
Diluted no. of shares, year-end (m)
|
64.7
|
64.7
|
64.7
|
64.7
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Jul 17, 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
|
|
EURm
|
2022
|
2023
|
2024
|
2025
|
2026E
|
2027E
|
2028E
|
|
EPS (adj. EUR)
|
0.63
|
0.71
|
0.77
|
0.87
|
0.71
|
0.83
|
0.91
|
|
EPS (adj.) growth
|
3.78%
|
12.9%
|
9.56%
|
12.6%
|
15.0%
|
16.0%
|
9.67%
|
|
DPS (ord. EUR)
|
0.25
|
0.27
|
0.29
|
0.31
|
0.26
|
0.28
|
0.31
|
|
BVPS
|
4.86
|
5.32
|
5.82
|
6.41
|
5.30
|
5.94
|
6.57
|
|
P/E (adj.)
|
15.9
|
16.3
|
14.8
|
13.2
|
n.a.
|
n.a.
|
n.a.
|
|
EV/Sales
|
0.82
|
0.85
|
0.78
|
0.72
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBITDA (adj.)
|
8.43
|
8.71
|
8.20
|
7.65
|
n.a.
|
n.a.
|
n.a.
|
|
EV/EBIT (adj.)
|
12.1
|
12.6
|
11.6
|
10.7
|
n.a.
|
n.a.
|
n.a.
|
|
P/BV
|
2.05
|
2.16
|
1.97
|
1.80
|
n.a.
|
n.a.
|
n.a.
|
|
Dividend yield (ord.)
|
2.51%
|
2.35%
|
2.52%
|
2.70%
|
2.29%
|
2.46%
|
2.67%
|
|
FCF yield before A&D, lease-adj.
|
4.91%
|
0.75%
|
5.01%
|
5.45%
|
5.20%
|
n.a.
|
n.a.
|
|
ROE
|
13.4%
|
13.9%
|
13.9%
|
14.3%
|
14.6%
|
15.1%
|
14.8%
|
|
ROIC
|
12.4%
|
12.9%
|
11.7%
|
12.0%
|
n.a.
|
n.a.
|
n.a.
|
|
Nordea Markets estimates published on Jul 17, 2026 Source: Company data, Nordea estimatesNote: Nordea estimates are adjusted where stated, whereas consensus estimates are presented as reported numbers. |
|
|
|
|
|
|
|
 |
|
|