|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 161.35 SEK | +0.97% |
|
-0.19% | -11.33% |
| 02:40pm | SEB cuts Note target price to 176 kronor (195), reiterates hold | FW |
| 12/06 | Pareto lowers forecasts for Note but sees pent-up demand: reiterates buy | FW |
Company Valuation: NOTE AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,691 | 6,603 | 4,304 | 4,290 | 4,562 | 4,562 | - |
| Change | - | 290.47% | - | -0.34% | 6.35% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 5,873 | 5,650 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 15.56% | -3.81% |
| P/E | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 14.3x | 11.4x |
| PBR | - | - | - | 2.57x | 3.15x | 2.27x | 1.94x |
| PEG | - | 0.5x | - | -0.8x | 1.2x | 0.8x | 0.5x |
| Capitalization / Revenue | - | - | - | 1.1x | 1.36x | 0.97x | 0.85x |
| EV / Revenue | - | - | - | 1.16x | 1.5x | 1.24x | 1.05x |
| EV / EBITDA | - | - | - | 9.51x | 11.3x | 9.13x | 7.51x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12.2x | 10x |
| EV / FCF | - | - | - | - | 15.8x | 25.8x | 17.8x |
| FCF Yield | - | - | - | - | 6.34% | 3.88% | 5.61% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 1.36 | 1.755 |
| Rate of return | - | - | - | - | 2.9% | 0.85% | 1.1% |
| EPS 2 | 4.05 | 6.72 | 11.04 | 8.61 | 9.89 | 11.18 | 14 |
| Distribution rate | - | - | - | - | 48.6% | 12.2% | 12.5% |
| Net sales 1 | - | - | - | 3,901 | 3,814 | 4,720 | 5,369 |
| EBITDA 1 | - | - | - | 474 | 504 | 643.3 | 752.3 |
| EBIT 1 | - | - | - | 352 | 381 | 481.4 | 564.3 |
| Net income 1 | 116 | 194 | 320 | 248 | 281 | 320.3 | 399.8 |
| Net Debt 1 | - | - | - | 219 | 530 | 1,311 | 1,087 |
| Reference price 2 | 59.60 | 231.00 | 148.50 | 148.00 | 159.80 | 159.80 | 159.80 |
| Nbr of stocks (in thousands) | 28,373 | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - |
| Announcement Date | 18/06/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.73x | 1.33x | 10.22x | 2.9% | 47Cr | |
| 58.56x | 9.23x | 46.76x | 1.36% | 19TCr | |
| 78.63x | 9.94x | 19.06x | -.--% | 11TCr | |
| 68.04x | - | - | 0.14% | 6.98TCr | |
| 56.49x | 11.2x | 42.45x | 0.85% | 5.91TCr | |
| 64.96x | 8.42x | 33.56x | 0.65% | 4.86TCr | |
| 32.61x | 9.06x | 25.47x | 1.01% | 4.58TCr | |
| 57.85x | 9.6x | 39.38x | 0.77% | 4.34TCr | |
| 8115.56x | 77.22x | 2428.11x | - | 4.3TCr | |
| 43.47x | 10.1x | 34.59x | 0.45% | 4.17TCr | |
| Average | 859.29x | 16.23x | 297.73x | 0.9% | 6.51TCr | |
| Weighted average by Cap. | 591.86x | 14.59x | 213.06x | 0.75% |
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
