|
Market Closed -
Nasdaq Stockholm
09:30:00 14/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 180.70 SEK | +0.84% |
|
+2.09% | -0.61% |
| 23/09 | Note: Pareto sees the growth gap closing next year, reiterates buy | FW |
| 04/09 | SEB sees a turnaround for Note, raises recommendation to buy | FW |
Company Valuation: NOTE AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,603 | 4,304 | 4,290 | 5,190 | 5,159 | - | - |
| Change | - | - | -0.34% | 20.99% | -0.61% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,500 | 6,282 | 5,972 |
| Change | - | - | 4.75% | 26.87% | 13.63% | -3.35% | -4.93% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 18.1x | 13.3x | 11.7x |
| PBR | - | - | 2.57x | 3.15x | 2.62x | 2.22x | 1.9x |
| PEG | - | - | -0.8x | 1.2x | 15.36x | 0.4x | 0.9x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.12x | 0.97x | 0.9x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.41x | 1.18x | 1.05x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.7x | 8.49x | 7.4x |
| EV / EBIT | - | - | 12.8x | 15x | 14.9x | 11.4x | 9.93x |
| EV / FCF | - | - | - | 15.8x | 33.2x | 20.3x | 14.5x |
| FCF Yield | - | - | - | 6.34% | 3.01% | 4.93% | 6.91% |
| Dividend per Share 2 | - | - | - | - | 1.345 | 1.75 | 1.99 |
| Rate of return | - | - | - | - | 0.74% | 0.97% | 1.1% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 10.01 | 13.64 | 15.48 |
| Distribution rate | - | - | - | - | 13.4% | 12.8% | 12.9% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,616 | 5,304 | 5,703 |
| EBITDA 1 | - | - | 474 | 504 | 606.8 | 740.3 | 806.7 |
| EBIT 1 | - | - | 352 | 381 | 434.9 | 549.4 | 601.4 |
| Net income 1 | 194 | 320 | 248 | 281 | 285.7 | 389.3 | 441.9 |
| Net Debt 1 | - | - | 219 | 530 | 1,341 | 1,123 | 813.4 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 180.70 | 180.70 | 180.70 |
| Nbr of stocks (in thousands) | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - | - |
| Announcement Date | 28/01/22 | 22/03/24 | 27/01/25 | 26/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.91x | 1.4x | 10.64x | 0.75% | 51Cr | |
| 22.85x | 13.06x | 19.7x | 0.33% | 5,51800Cr | |
| 23x | 11.33x | 15.3x | 1.08% | 2,00600Cr | |
| 38.63x | 16.33x | 23.98x | 0.73% | 1,70600Cr | |
| 5.51x | 3.39x | 3.77x | 0.07% | 1,07800Cr | |
| 105.72x | 19.17x | 72.75x | -.--% | 99TCr | |
| 4.07x | 2.54x | 3.07x | 0.25% | 78TCr | |
| -44.51x | 8.9x | 24.78x | -.--% | 54TCr | |
| 203.61x | 44.29x | 90.34x | -.--% | 27TCr | |
| Average | 41.86x | 13.38x | 29.37x | 0.36% | 1,43300Cr | |
| Weighted average by Cap. | 29.72x | 12.73x | 23.01x | 0.43% |
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
- NOTE Stock
- Valuation NOTE AB
Select your edition
All financial news and data tailored to specific country editions
