TopFunds

Evolution AB

STO: EVO.ST

Stock price

865 SEK

(-40.66%) 5 years

softwareGamblingResorts & Casinos

Insider Transactions

5Y price score: (56)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -40.66%
DATE RANGE:
SEK PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

515.4

52-week range

911.0

865

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

8 %

Dividend Yield TTM

-

Market cap

$ 164,753

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

14.4

Price / Book TTM

3.6

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(1.5)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

8.7 %

(33.3) %

1,688.5 %

Free cash flow per share growth

45.7 %

304.7 %

8,876.9 %

Earnings per share growth

4.1 %

253 %

4,745.5 %

Dividends

Previous dividend:31.2821 per share, Paid, Ex-div date May 13, 2025
Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.1
0.2
0.3
0.5
0.8
1.5
2.7
4.5
4.9
5.9
5.3
47.4%
6.5
8.9
12.3
16.9
23.2
23.7
02FCF per share
0.1
-
0.2
0.4
0.8
1.5
2.4
4.1
4.9
5.5
6
56.8%
6.8
9.4
13
18
25
25.3
03Dividends per share
Help
Adjusted for splitsLearn more
-
0.7
9.7
2
2.7
4.7
7.6
15.8
22.2
31
31.3
52.3%
-
-
-
-
-
-
04Dividends payout, %
-
36.3%
26.1%
38.8%
28.8%
26.8%
23.9%
35.9%
39.9%
45%
54.9%
4.7%
-
-
-
-
-
-
05Revenue
$ 76.4
$ 115.5
$ 178.4
$ 245.4
$ 365.8
$ 561.1
$ 1,069
$ 1,457
$ 1,799
$ 2,214
$ 2,118
39.4%
$ 2,953
$ 4,117
$ 5,740
$ 8,002
$ 11,156
$ 11,491
06ㅤ% Change
-
51.2%
54.5%
37.6%
49%
53.4%
90.5%
36.3%
23.5%
23.1%
(4.3)%
39.4%
39.4%
39.4%
39.4%
39.4%
39.4%
39.4%
07Net Income
20
31.7
62.1
83.5
149.7
284.6
605.4
843.4
1,071
1,244
1,062
48.8%
1,328
1,851
2,581
3,598
5,017
5,167
08ㅤ% Margin
26.2%
27.5%
34.8%
34%
40.9%
50.7%
56.7%
57.9%
59.5%
56.2%
50.1%
45% A
45%
45%
45%
45%
45%
45%
09CFO
23.9
40
62.5
100
175.8
316.1
598.9
877.5
1,168
1,301
1,279
48.9%
1,467
2,045
2,852
3,976
5,543
5,709
10ㅤ% Of revenue
31.3%
34.7%
35%
40.8%
48.1%
56.3%
56%
60.2%
65%
58.8%
60.4%
49.7% A
49.7%
49.7%
49.7%
49.7%
49.7%
49.7%
11CAPEX
(11.9)
(31.2)
(20.9)
(33.1)
(30.1)
(36.9)
(61.6)
(96.9)
(94.2)
(136.7)
(65.8)
18.6%
(78.1)
(92.6)
(109.8)
(130.3)
(154.5)
(183.3)
12ㅤ% Change
-
161.2%
(32.8)%
58.2%
(9.1)%
22.5%
67%
57.4%
(2.8)%
45.1%
(51.9)%
18.6% A
18.6%
18.6%
18.6%
18.6%
18.6%
18.6%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
12
8.8
41.5
66.9
145.7
279.2
537.3
780.5
1,074
1,164
1,213
58.7%
1,389
1,953
2,742
3,845
5,388
5,526
14Total assets
59.6
103.3
167.3
240.7
434.2
3,169
3,903
4,369
4,974
5,347
5,503
57.2%
8,651
13,602
21,386
33,624
52,866
83,119
15ㅤ% Change
-
73.3%
62%
43.8%
80.4%
629.9%
23.2%
12%
13.8%
7.5%
2.9%
57.2%
57.2%
57.2%
57.2%
57.2%
57.2%
57.2%
16Total liabilities
15.8
39.4
57.5
78.4
153.3
442.9
712.1
909.1
967.3
1,375
1,440
57%
2,265
3,560
5,598
8,801
13,838
21,757
17ㅤ% Of assets
26.5%
38.2%
34.3%
32.6%
35.3%
14%
18.3%
20.8%
19.5%
25.7%
26.2%
26.2% A
26.2%
26.2%
26.2%
26.2%
26.2%
26.2%
18Shareholders Equity
43.8
63.9
109.9
162.3
280.9
2,726
3,191
3,460
4,006
3,972
4,062
57.3%
6,387
10,042
15,788
24,823
39,028
61,362
19Net Debt
(19.9)
(17.6)
(41.6)
(78.4)
(157.5)
(171.7)
(337)
(432.4)
(893)
(693.4)
(651.8)
41.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
179,523
180,765
181,685
182,625
183,387
189,021
221,819
189,021
217,069
210,473
202,951
1.2%
205,456
207,992
210,559
213,157
215,788
218,451
21ㅤ% Change
-
0.7%
0.5%
0.5%
0.4%
3.1%
17.4%
(14.8)%
14.8%
(3)%
(3.6)%
1.2%
1.2%
1.2%
1.2%
1.2%
1.2%
1.2%
22ROA
33.6%
30.7%
37.1%
34.7%
34.5%
9%
15.5%
19.3%
21.5%
23.3%
19.3%
-
15.4%
13.6%
12.1%
10.7%
9.5%
6.2%
23ROE
45.7%
49.7%
56.5%
51.4%
53.3%
10.4%
19%
24.4%
26.7%
31.3%
26.2%
-
20.8%
18.4%
16.4%
14.5%
12.9%
8.4%
24Interest coverage
-
145.3
305.1
525.8
628.3
270.8
207.8
182.1
217.2
214.6
113.4
-
-
-
-
-
-
-
25Dividend Yield
-
1.2%
0.8%
1.8%
0.9%
0.5%
0.5%
1.8%
1.8%
3.6%
5%
-
-
-
-
-
-
-
26P/E Ratio
60.5
30
33
22.2
32.2
53.4
44
19.7
21.9
12.5
10.9
-
-
-
-
-
-
-
27Stock price range
18-63
45-61
52-124
89-145
103-286
278-835
810-1672
792-1288
977-1449
822-1376
617-885
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
1,195
970.2
2,075
1,839
4,832
15,215
26,589
17,124
23,423
15,521
11,755
25.7%
60,574
66,566
73,157
80,408
88,383
-
29FCF Yield
1%
0.9%
2%
3.6%
3%
1.8%
2%
4.6%
4.6%
7.5%
10.3%
26.3%
2.3%
2.9%
3.8%
4.8%
6.1%
-
30Average stock price
40.2
52.8
87.9
116.8
194.2
556.7
1,241
1,040
1,212.9
1,099
751.3
34%
294.8
320
347.4
377.2
409.6
-
31 CEO
MC
Mr. Martin Carlesund
MC
Martin Olof Carlesund