Valuation NOTE AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 23/06/2026 pm IST			5-day change	1st Jan Change
158.30 ^SEK	-1.98%		-1.92%	-12.93%

12/06	Pareto lowers forecasts for Note but sees pent-up demand: reiterates buy	FW
02/06	DNB Carnegie crosses approximately 1.0 percent stake in Note	FW

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	4,611	4,611	-
Change	-	290.47%	-	-0.34%	7.48%	0%	-
Enterprise Value (EV) ¹	1,691	6,603	4,304	4,509	5,720	5,922	5,698
Change	-	290.47%	-	4.75%	26.87%	15.42%	-3.78%
P/E	14.7x	34.4x	13.5x	17.2x	18.4x	14.4x	11.5x
PBR	-	-	-	2.57x	3.15x	2.29x	1.97x
PEG	-	0.5x	-	-0.8x	1.2x	0.8x	0.5x
Capitalization / Revenue	-	-	-	1.1x	1.36x	0.98x	0.86x
EV / Revenue	-	-	-	1.16x	1.5x	1.25x	1.06x
EV / EBITDA	-	-	-	9.51x	11.3x	9.21x	7.57x
EV / EBIT	-	-	-	12.8x	15x	12.3x	10.1x
EV / FCF	-	-	-	-	15.8x	26x	18x
FCF Yield	-	-	-	-	6.34%	3.85%	5.56%
Dividend per Share ²	-	-	-	-	4.64	1.36	1.755
Rate of return	-	-	-	-	2.87%	0.84%	1.09%
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	161.50	161.50	161.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NOTE AB	16.91x	1.34x	10.32x	2.87%	48Cr
MEDIATEK INC.	67.09x	10.67x	54.07x	1.19%	23TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	77.05x	9.8x	18.8x	-.--%	10TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	71.32x	-	-	0.14%	7.28TCr
ELITE MATERIAL CO., LTD.	62.61x	12.41x	47.03x	0.76%	6.59TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	37.29x	10.47x	29.41x	0.88%	5.3TCr
UNIMICRON TECHNOLOGY CORP.	70.24x	8.75x	34.61x	0.63%	5.04TCr
SHENNAN CIRCUITS CO., LTD.	61.03x	10.12x	41.54x	0.73%	4.6TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8422.22x	80.2x	2521.7x	-	4.48TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	42.87x	9.96x	34.12x	0.46%	4.13TCr
Average	892.86x	17.08x	310.18x	0.85%	7.03TCr
Weighted average by Cap.	596.59x	15.38x	216.89x	0.7%