Valuation NOTE AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 22/07/2026 pm IST			5-day change	1st Jan Change
146.90 ^SEK	+3.74%		-0.81%	-19.20%

17/07	Notes CEO Johannes Lind-Widestam buys shares worth millions	FW
16/07	SEB cuts Note price target to 160 kronor (176), reiterates Hold	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	4,194	4,194	-
Change	-	290.47%	-	-0.34%	-2.23%	0%	-
Enterprise Value (EV) ¹	1,691	6,603	4,304	4,509	5,720	5,532	5,319
Change	-	290.47%	-	4.75%	26.87%	17.36%	-3.87%
P/E	14.7x	34.4x	13.5x	17.2x	18.4x	14.6x	10.7x
PBR	-	-	-	2.57x	3.15x	2.13x	1.8x
PEG	-	0.5x	-	-0.8x	1.2x	2.6x	0.3x
Capitalization / Revenue	-	-	-	1.1x	1.36x	0.91x	0.79x
EV / Revenue	-	-	-	1.16x	1.5x	1.19x	1x
EV / EBITDA	-	-	-	9.51x	11.3x	9.11x	7.22x
EV / EBIT	-	-	-	12.8x	15x	12.6x	9.66x
EV / FCF	-	-	-	-	15.8x	28x	17.4x
FCF Yield	-	-	-	-	6.34%	3.58%	5.75%
Dividend per Share ²	-	-	-	-	4.64	2.69	1.75
Rate of return	-	-	-	-	3.16%	1.83%	1.19%
EPS ²	4.05	6.72	11.04	8.61	9.89	10.09	13.68
Distribution rate	-	-	-	-	48.6%	26.7%	12.8%
Net sales ¹	-	-	-	3,901	3,814	4,634	5,306
EBITDA ¹	-	-	-	474	504	607.6	736.4
EBIT ¹	-	-	-	352	381	437.6	550.8
Net income ¹	116	194	320	248	281	288	390.7
Net Debt ¹	-	-	-	219	530	1,339	1,125
Reference price ²	59.60	231.00	148.50	148.00	146.90	146.90	146.90
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	14.83x	1.19x	9.18x	3.28%	42Cr
MEDIATEK INC.	54.94x	8.73x	44.01x	1.44%	18TCr
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	72.67x	11x	21.11x	-.--%	12TCr
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	61.75x	-	-	0.16%	6.22TCr
ELITE MATERIAL CO., LTD.	48.91x	9.86x	36.4x	0.98%	5.34TCr
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9955.56x	94.45x	2998.34x	-	5.29TCr
UNIMICRON TECHNOLOGY CORP.	52.74x	7.32x	29.21x	0.8%	4.18TCr
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	36.38x	8.42x	27.74x	0.55%	3.48TCr
SHENNAN CIRCUITS CO., LTD.	46.15x	7.69x	31.32x	0.95%	3.52TCr
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.57x	7.06x	19.77x	1.33%	3.42TCr
Average	1,036.95x	17.30x	357.45x	1.05%	6.14TCr
Weighted average by Cap.	908.89x	17.25x	317.35x	0.81%