|
Market Closed -
Deutsche Boerse AG
09:03:18 15/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 10.03 EUR | +3.03% |
|
-0.30% | -20.46% |
| 10-07 | DNB Carnegie cuts its price target for JM to 125 kronor (135), reiterates hold | FW |
| 10-02 | SEB reiterates buy on JM | FW |
Company Valuation: JM AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,051 | 11,352 | 11,450 | 10,766 | 8,986 | 7,554 | - | - |
| Change | - | -59.53% | 0.86% | -5.97% | -16.54% | -15.94% | - | - |
| Enterprise Value (EV) 1 | 32,454 | 17,997 | 25,817 | 21,998 | 19,189 | 20,170 | 21,875 | 24,374 |
| Change | - | -44.55% | 43.45% | -14.79% | -12.77% | 5.11% | 8.45% | 11.42% |
| P/E | 15.8x | 7.35x | 26.5x | 43.6x | 144x | 29.2x | 12.8x | 8.69x |
| PBR | 3.37x | 1.27x | 1.37x | 1.32x | 1.13x | 0.93x | 0.89x | 0.83x |
| PEG | - | -0.76x | -0.4x | -1x | -1.9x | 0x | 0x | 0.2x |
| Capitalization / Revenue | 1.92x | 0.69x | 0.83x | 0.86x | 0.9x | 0.65x | 0.59x | 0.52x |
| EV / Revenue | 2.22x | 1.1x | 1.86x | 1.76x | 1.92x | 1.74x | 1.72x | 1.69x |
| EV / EBITDA | 13.9x | 8.9x | 17.1x | 31.8x | 58.9x | 40.4x | 24.1x | 19.4x |
| EV / EBIT | 14.6x | 8.72x | 35.3x | 41.4x | 64.6x | 39.4x | 24.4x | 19.5x |
| EV / FCF | -33.2x | - | 24.5x | 6.47x | 385x | 64x | -62.3x | 89x |
| FCF Yield | -3.01% | - | 4.09% | 15.5% | 0.26% | 1.56% | -1.6% | 1.12% |
| Dividend per Share 2 | 13.5 | 14 | 3 | 3.25 | 2 | 2.667 | 4.667 | 7 |
| Rate of return | 3.3% | 8.13% | 1.69% | 1.95% | 1.44% | 2.28% | 3.99% | 5.98% |
| EPS 2 | 25.9 | 23.4 | 6.7 | 3.83 | 0.97 | 4.007 | 9.137 | 13.47 |
| Distribution rate | 52.1% | 59.8% | 44.8% | 84.9% | 206% | 66.6% | 51.1% | 52% |
| Net sales 1 | 14,608 | 16,385 | 13,851 | 12,507 | 9,981 | 11,582 | 12,749 | 14,406 |
| EBITDA 1 | 2,329 | 2,021 | 1,510 | 692 | 326 | 498.7 | 907 | 1,259 |
| EBIT 1 | 2,216 | 2,064 | 732 | 531 | 297 | 511.7 | 898 | 1,249 |
| Net income 1 | 1,798 | 1,575 | 433 | 246 | 63 | 259.3 | 591 | 869.3 |
| Net Debt 1 | 4,403 | 6,645 | 14,367 | 11,232 | 10,203 | 12,616 | 14,321 | 16,820 |
| Reference price 2 | 408.60 | 172.10 | 177.50 | 166.90 | 139.30 | 117.10 | 117.10 | 117.10 |
| Nbr of stocks (in thousands) | 68,652 | 65,961 | 64,505 | 64,505 | 64,505 | 64,505 | - | - |
| Announcement Date | 2/2/22 A | 2/1/23 A | 1/30/24 A | 1/31/25 A | 1/30/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.82x | 1.23x | 9.48x | 1.34% | 37.38B | |
| 10.87x | 1.26x | 7.59x | 0.95% | 20.5B | |
| 15.15x | 0.67x | 10.42x | 2.72% | 17.47B | |
| 9.82x | 0.91x | 8.68x | 4.07% | 17.04B | |
| 16x | 1.61x | 11.02x | -.--% | 15.28B | |
| 9.7x | 0.81x | 8.76x | 4.3% | 13.78B | |
| 10.26x | 1.23x | 7.49x | 0.79% | 12.02B | |
| 13x | 0.8x | 6.42x | 3.23% | 6.45B | |
| Average | 12.20x | 1.07x | 8.73x | 2.17% | 17.49B | |
| Weighted average by Cap. | 12.29x | 1.11x | 9.01x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- JM Stock
- JMM Stock
- Valuation JM AB
Select your edition
All financial news and data tailored to specific country editions
