EQT AB (publ) Website

EQT AB (publ)

OM-EQT

Basic

  • Market Cap

    SEK 391.33B

  • EV

    SEK 407.34B

  • Shares Out

    1,183.33M

  • Revenue

    €2,200.5M

  • Employees

    1,796

Margins

  • Gross

    64.36%

  • EBITDA

    51.68%

  • Operating

    34%

  • Pre-Tax

    18.74%

  • Net

    13.27%

  • FCF

    36.89%

Returns (5Yr Avg)

  • ROA

    15.17%

  • ROTA

    27.63%

  • ROE

    23.12%

  • ROCE

    23.27%

  • ROIC

    34.64%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 365.05

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    €806M

  • Net Debt

    €1,410M

  • Debt/Equity

    0.3

  • EBIT/Interest

    13.1

Growth (CAGR)

  • Rev 3Yr

    24.02%

  • Rev 5Yr

    34.9%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    -30.11%

  • Dil EPS 5Yr

    0.91%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    17.44%

  • EBITDA Fwd 2Yr

    24.21%

  • EPS Fwd 2Yr

    24.1%

  • EPS LT Growth Est

    22.21%

Dividends

  • Yield

    —

  • Payout

    127.4%

  • DPS

    €0.32

  • DPS Growth 3Yr

    10.67%

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    13.9%

Select a metric from the list below to chart it

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

539.1

608.9

1,085.7

1,328.5

1,966.1

2,083.1

Interest And Invest. Income

24.8

99.8

510.3

168.8

118.4

117.4

Total Revenues

563.9

708.7

1,596

1,497.3

2,084.5

2,200.5

Total Revenues % Chg.

—

43.4%

25.7%

125.2%

-6.2%

39.2%

30.3%

Cost of Goods Sold, Total

216.3

251.6

364.6

501.5

705.3

784.3

Gross Profit

347.6

457.1

1,231.4

995.8

1,379.2

1,416.2

Depreciation & Amortization

29.8

35.1

37.5

43.8

54.1

66.1

Amortization of Goodwill and Intangible Assets

—

—

—

—

—

54.8

153.6

364.1

365.1

Other Operating Expenses

104.5

117.1

159.1

215.9

245.9

236.9

Other Operating Expenses, Total

134.3

152.2

251.4

413.3

664.1

668.1

Operating Income

213.3

304.9

980

582.5

715.1

748.1

Interest Expense, Total

-4

-4.7

-8

-43.8

-57.1

-57.1

Interest And Investment Income

—

—

0.9

0.7

0.6

8.5

37.5

37.5

Net Interest Expenses

-3.1

-4

-7.4

-35.3

-19.6

-19.6

Currency Exchange Gains (Loss)

-2.1

10.6

11

-6

-10.5

17.5

Other Non Operating Income (Expenses)

-0.4

-0.4

-3.5

-4.3

-5.4

-5.4

EBT, Excl. Unusual Items

207.7

311.1

980.1

536.9

679.6

740.6

Merger & Related Restructuring Charges

—

—

—

—

—

-102.2

-273.8

-440.2

-328.2

Other Unusual Items

—

—

—

-46.5

—

—

—

—

—

EBT, Incl. Unusual Items

161.2

311.1

877.9

263.1

239.4

412.4

Income Tax Expense

11.8

28.3

-30.8

86.9

100.2

111.2

Earnings From Continuing Operations

149.4

282.8

908.7

176.2

139.2

301.2

Earnings Of Discontinued Operations

—

—

—

10.2

96.5

0.7

0.1

-9.3

-9.3

Net Income

159.6

379.3

909.4

176.3

129.9

291.9

Net Income to Common Incl Extra Items

159.6

379.3

909.4

176.3

129.9

291.9

Net Income to Common Excl. Extra Items

149.4

282.8

908.7

176.2

139.2

301.2

Total Shares Outstanding

953

953.3

987

1,186.1

1,184.8

1,183.3

Weighted Avg. Shares Outstanding

851.3

953.2

978.7

1,032

1,185.8

1,184.8

Weighted Avg. Shares Outstanding Dil

851.7

953.6

978.9

1,032.6

1,186.4

1,185.6

EPS

0.2

0.4

0.9

0.2

0.1

0.2

EPS Diluted

0.2

0.4

0.9

0.2

0.1

0.2

EBITDA

225.6

319.5

1,049.4

745.3

1,091.3

1,137.3

Effective Tax Rate

7.3%

9.1%

-3.5%

33%

41.9%

27%