Swedbank AB (publ)

OTC
SWDBY
Stock
Yield per half year: +39.05%
Dividend yield: 8.69%
Sector: Financials

Reporting Swedbank AB (publ)

Capitalization

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд kr
26.13 24.39 27.9 25.8 17.9 16.78 21.74 17.3 20.07 19.73 18.76 2.31
Выручка, млрд kr
39.01 40.3 42.51 45.07 45.09 45.91 52.48 72.25 73.33 73.33 57.81 10.21
Чистая прибыль, млрд kr
19.54 19.35 21.16 19.7 12.93 20.87 21.37 34.13 34.87 34.87 24.83 21.95
EV, млрд kr
1 017.03 256.63 901.73 201.73 640.42 652.1 715.2 -26.18 837.39 837.39 563.79 5.51
EBIT, млрд kr
39.8 41.14 35.24 24.41 16.78 25.87 40.61 43.62 43.4 43.4 34.06 20.93
EBITDA, млрд kr
40.46 41.92 36.23 26.04 18.36 27.5 42.3 45.54 46.36 46.36 36.01 20.35
OIBDA, млрд kr
22.21 32.45 60.42 58.83 55.68 55.68 45.92 20.18
Баланс стоимость, млрд kr
129.52 133.37 137.4 138.61 155.17 161.67 176.06 198.76 218.87 218.87 182.11 7.12
FCF, млрд kr
-54.1 57.84 11.81 -2.82 108.87 49.16 -18.98 -146 80.41 80.41 14.69 -5.88
Операционный денежный поток, млрд kr
-53.65 58.35 27.13 -2.59 109.24 49.41 -18.62 -145.15 80.82 80.82 15.14 -5.85
Операционная прибыль, млрд kr
39.8 41.14 35.24 24.41 16.78 25.82 39.48 47.42 44.19 44.19 34.74 21.37
Операционные расходы, млрд kr
16.44 16.42 16.84 19.98 20.56 20.85 23.25 23.96 73.33 73.33 32.39 28.96
CAPEX, млрд kr
0.451 0.504 15.32 0.224 0.364 0.253 0.363 0.852 0.407 0.407 0.4478 2.26


Balance sheet

IFRS
Reporting Annual Quarterly
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд kr
121.35 200.37 163.16 195.29 293.81 360.15 365.99 252.99 325.6 325.6 319.71 2.08
Short Term Investments kr
55.66 80.08 4.31 0 0 0 0 4.65 102.83 102.83 49.51 13.06
Long term investments kr
150.93 19.34 302.58 227.71 209.18 254.63 283.31 281.58 258.93 311.13 277.92 4.09
Total Receivables kr
2.93 2.35 0.399 0.568 0.548 0.495 0.443 0.459 0.564 0.564 0.5018 0.58
Total Current Assets kr
124.28 202.72 163.56 195.85 294.36 360.65 366.44 252.99 325.6 325.6 320.01 2.04
Чистые активы, млрд kr
0.2345 1.61 1.81 1.84 5.5 5.37 5.5 5.43 176.06 34.66 39.57 100.01
Активы, млрд kr
2 154.2 2 212.64 2 246.09 2 408.23 2 594.64 2 750.62 2 854.88 2 855.52 3 009.7 3 009.7 2813.07 3.01
Short Term Debt kr
935.01 235.55 379.12 351.2 409.06 452.09 376.08 376.08 393.51 -0.16
Long Term Debt kr
105.45 114.58 119.65 114.72 105.76 75.43 0 0 0 0 106.03 -8.02
Задолженность, млрд kr
2 024.5 2 079.06 2 108.48 2 269.6 770.22 806.11 2 678.78 2 656.73 2 790.8 2 790.8 1940.53 29.37
Чистый долг, млрд kr
747.58 669.34 675.38 706.87 476.41 445.96 515.37 -252.99 590.41 590.41 355.03 4.38
Долг, млрд kr
1 049.73 341.32 838.54 379.12 770.22 806.11 881.36 866.22 916.01 916.01 847.98 3.53
Interest income kr
42.29 42.21 43.68 43.44 37.86 30.3 47.51 108.74 53.57 20.14
Расходы на обслуживание долга kr
16.05 16.62 8.7 9.44 6.77 3.75 13.25 58.89 70.73 70.73 30.68 59.88
Чист. проц. доходы, млрд kr
25.01 25.25 25.69 26.46 26.93 26.55 34.26 49.86 10.67 32.81 13.51
Goodwill kr
12.34 12.01 12.41 13.1 13.55 13.71 13.33 13.5 13.77 13.86 13.63 0.22
Амортизация, млрд kr
0.664 0.776 0.993 1.64 1.58 1.63 1.7 2.01 2.96 2.96 1.98 13.38
Себестоимость, млрд kr
3.42 2.41 0.0136 0 0 0 0 -0.87 -1.04 -1.04 0.7867 -178.81
Товарно материальные запасы kr
0.0019 0.145 0.08 0.081 -413.01 -532.35 -604.79 618.27 526.46 526.46 -81.0840 -204.97


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.07 5.72 2.13 1.84 1.34 2.14 18.98 30.27 30.86 30.86 16.72 87.27
Цена акции ао 24.05 22.39 14.88 17.64 20.12 16.94 20.13 19.75 26.74 26.74 20.74 5.85
Число акций ао, млн 1117.46 1119.18 1120.68 1122.21 1123.93 1125.15 1125.88 1127.39 1129.76 1129.76 1126.42 0.10
FCF/акцию -48.41 51.68 10.54 -2.51 96.87 43.69 -16.86 -129.5 71.17 71.17 13.07 -5.98


Efficiency

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 15.09 14.51 15.4 14.21 8.33 12.91 12.65 18.21 16.7 16.7 20.08 13.76 14.92
ROA, % 0.907 0.8745 0.9422 0.8179 0.4983 0.7588 0.7623 1.2 1.19 1.19 5.08 0.8819 19.02
ROIC, % 2.47 2.62 2.05 6.02 2.1 6.87 3.16 3.46 3.06 4.81 7.36 4.27 -6.88
ROS, % 48.02 49.79 43.7 28.67 45.46 40.71 47.23 47.55 47.55 47.55 30.06 45.70 0.90
ROCE, % 30.8 25.61 17.61 0.9197 1.33 1.77 1.83 1.44 19.83 19.83 11.82 5.24 71.67
Ebit margin, % 54.15 37.21 56.35 77.38 60.37 59.18 59.18 59.18 62.49 0.98
Рентаб EBITDA, % 104.02 85.24 57.78 40.72 59.9 80.61 63.03 63.22 63.22 63.22 24.00 66.00 1.08
Чистая рентаб, % 50.08 48.02 49.79 43.7 28.67 45.46 40.71 47.23 47.55 47.55 30.06 41.92 10.65
Operation Margin, % 102.1 82.91 54.15 37.21 56.23 75.23 65.63 60.26 60.26 60.26 26.93 63.52 1.39
Чистая процентная маржа, % 31.19 43.57 42.84 50.08 48.02 49.79 43.7 28.67 45.46 44.78 23.20 43.13 -1.09
Доходность FCF, % 26.89 255.89 -221.84 207.31 45.79 -15.73 648.8 226.13 -109.72 -727.55 4.39 115.29


Coefficients

IFRS
Reporting Annual Quarterly
2013 2014 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
1.25 1.44 1.22 0.9089 1.3 1.04 9.35 6.65 7.08 7.08 13.27 5.08 40.35
P/BV
0.1883 0.2092 0.1878 0.1292 0.1081 0.1345 1.13 1.14 1.13 1.13 1.70 0.7285 59.90
P/S
0.6251 0.6924 0.607 0.3972 0.3721 0.4734 3.81 3.14 3.37 3.37 2.98 2.23 55.38
P/FCF
0.4824 2.18 -6.36 0.1541 0.4422 -0.9114 -0.1374 -0.1351 0.2454 0.2454 2.82 -0.0993 -11.11
E/P
0.6935 0.8202 1.1 0.7705 0.9601 1.23 1.7 1.73 1.77 1.77 87.84 1.48 13.01
EV/EBIT
35.31 38.17 25.21 17.61 -0.6002 19.3 19.3 19.3 16.16 -5.20
EV/EBITDA
-4.2 -7.2 24.89 7.75 25.49 20.87 16.91 -0.5749 18.06 18.06 -132.47 16.15 -6.66
EV/S
28.38 6.8 4.48 14.2 14.2 13.63 -0.3623 11.42 11.42 11.42 1.52 10.06 -4.26
EV/FCF
-37.41 32.82 -71.61 5.88 13.27 -37.68 0.1793 10.41 10.41 10.41 1.51 -0.6821 -4.74
Debt/EBITDA
7.85 23.14 14.56 30.65 25.79 20.83 19.02 19.76 19.76 19.76 -176.54 21.03 -5.19
Netdebt/Ebitda
15.97 18.64 27.14 25.95 16.21 12.18 -5.56 12.74 12.74 12.74 208.99 9.66 -4.70
Debt/Ratio
0.94 0.94 0.1574 0.94 0.94 0.3087 0.3033 0.3044 0.3044 0.3044 0.12 0.4322 -20.19
Debt/Equity
15.59 15.35 2.74 15.72 15.72 5.01 4.36 4.19 12.75 12.75 11.32 8.41 -4.10
Debt/Net Income
81.37 20.75 19.25 59.57 38.62 41.25 25.38 26.27 26.27 26.27 17.91 31.56 -7.42
PEG
17.41 17.41 17.41 0.00
Бета
0.7 1.57 -1.26 2.29 2.29 0.48 0.8250 34.49
Индекс Альтмана
0.1097 0.1008 0.0794 0.0622 0.0772 0.0914 1.03 0.1143 0.1038 0.1038 54.78 0.2833 6.10


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
12.54 11.89 14.7 14.52 15.89 16.31 16.31 10.96 17.05 1.19 15.30 1.42
Дивиденд
1.5 1.58 1.53 0.923 1.72 1.21 0.9334 1.48 1.98 1.98 1.46 2.86
Див доход, ао, %
6.01 6.86 9.59 6.18 8.89 7.64 5.72 7.25 8.69 8.69 6.64 7.64 -0.45
Дивиденды / прибыль, %
60.83 75.96 68.62 80.69 126.15 78.15 59.12 32.13 48.89 48.89 49.72 68.89 -17.27
Dividend Coverage Ratio
29.3 29.3 29.30 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
0.8073 0.551 0.6917 1.18 0.555 0.555 -7.22
Персонал, чел
16 600 16 803 17 275 1.34