Evolution AB (publ) (EVO)

Basic

  • Market Cap

    SEK 232.59B

  • EV

    SEK 224.14B

  • Shares Out

    213.9M

  • Revenue

    €1,730.77M

  • Employees

    13,366

Margins

  • Gross

    100%

  • EBITDA

    66.8%

  • Operating

    62.99%

  • Pre-Tax

    62.75%

  • Net

    58.44%

  • FCF

    61.62%

Returns (5Yr Avg)

  • ROA

    18.46%

  • ROE

    38.73%

  • ROCE

    39%

  • ROIC

    42.19%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 118.79

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €8.11

  • Earnings (Dil)

    €4.65

  • FCF

    €4.9

  • Book Value

    €17.53

Growth (CAGR)

  • Rev 3Yr

    52.35%

  • Rev 5Yr

    50.27%

  • Rev 10Yr

    46.83%

  • Dil EPS 3Yr

    50.61%

  • Dil EPS 5Yr

    61.75%

  • Dil EPS 10Yr

    54.63%

  • Rev Fwd 2Yr

    20.74%

  • EBITDA Fwd 2Yr

    21.86%

  • EPS Fwd 2Yr

    17.5%

  • EPS LT Growth Est

    18.35%

Dividends

  • Yield

    —

  • Payout

    42.21%

  • DPS

    €2

  • DPS Growth 3Yr

    68.24%

  • DPS Growth 5Yr

    61.86%

  • DPS Growth 10Yr

    72.65%

  • DPS Growth Fwd 2Yr

    16.19%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

245.4

365.7

561.1

1,068.8

1,456.7

1,730.8

Other Revenues, Total

0.1

0.1

—

—

—

—

Total Revenues

245.4

365.8

561.1

1,068.8

1,456.7

1,730.8

Total Revenues % Chg.

37.6%

49.0%

53.4%

90.5%

36.3%

28.3%

Gross Profit

245.4

365.8

561.1

1,068.8

1,456.7

1,730.8

Selling General & Admin Expenses, Total

97.7

126.4

133.8

207.4

289.8

343.2

Depreciation & Amortization

18.2

25.5

32.5

80.6

100.4

119.8

Other Operating Expenses

40.1

56.4

94.4

125.9

158.4

177.5

Other Operating Expenses, Total

155.9

208.3

260.6

413.9

548.6

640.5

Operating Income

89.5

157.5

300.5

654.8

908.2

1,090.3

Interest Expense, Total

-0.2

-0.2

-1.1

-2.8

-4.6

-4.6

Interest And Investment Income

0.0

0.0

0.0

0.2

5.3

2.7

Net Interest Expenses

-0.1

-0.2

-1.0

-2.6

0.7

-1.9

Currency Exchange Gains (Loss)

—

—

—

-3.6

-1.6

-1.6

Other Non Operating Income (Expenses)

-0.0

-0.0

—

-0.4

-0.6

-0.6

EBT, Excl. Unusual Items

89.3

157.3

299.5

648.3

906.7

1,086.1

Merger & Related Restructuring Charges

—

—

-0.8

-0.8

-0.1

-0.1

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

89.3

157.3

298.7

647.5

906.6

1,086.0

Income Tax Expense

5.9

7.5

14.1

42.1

63.2

74.5

Earnings From Continuing Operations

83.5

149.7

284.6

605.4

843.4

1,011.5

Net Income

83.5

149.7

284.6

605.4

843.4

1,011.5

Net Income to Common Incl Extra Items

83.5

149.7

284.6

605.4

843.4

1,011.5

Net Income to Common Excl. Extra Items

83.5

149.7

284.6

605.4

843.4

1,011.5

Total Shares Outstanding

179.9

181.6

212.3

214.0

213.2

213.9

Weighted Avg. Shares Outstanding

179.9

180.7

183.9

213.7

213.3

213.5

Weighted Avg. Shares Outstanding Dil

182.6

183.4

189.0

221.8

217.5

217.5

EPS

0.5

0.8

1.5

2.8

4.0

4.7

EPS Diluted

0.5

0.8

1.5

2.7

3.9

4.7

EBITDA

97.4

169.3

316.9

694.9

954.6

1,156.1