|
Market Closed -
Nasdaq Stockholm
09:30:00 12/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 149.20 SEK | +0.74% |
|
+0.13% | -17.93% |
| 03/08 | Pareto makes four changes to its Swedish portfolio, adding Asmodee, Kinnevik, Nibe and Paradox | FW |
| 23/07 | SB1 starts coverage of Note with a buy rating | 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 | 4,259 | - | - |
| Change | - | - | -0.34% | 20.99% | -17.93% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 5,598 | 5,384 | 5,082 |
| Change | - | - | 4.75% | 26.87% | -2.13% | -3.82% | -5.61% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 14.8x | 10.9x | 9.68x |
| PBR | - | - | 2.57x | 3.15x | 2.16x | 1.83x | 1.57x |
| PEG | - | - | -0.8x | 1.2x | 7.35x | 0.3x | 0.8x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 0.92x | 0.8x | 0.75x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.21x | 1.01x | 0.89x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 9.21x | 7.31x | 6.36x |
| EV / EBIT | - | - | 12.8x | 15x | 12.8x | 9.78x | 8.49x |
| EV / FCF | - | - | - | 15.8x | 28.3x | 17.6x | 12.5x |
| FCF Yield | - | - | - | 6.34% | 3.53% | 5.68% | 7.98% |
| Dividend per Share 2 | - | - | - | - | 2.693 | 1.751 | 1.962 |
| Rate of return | - | - | - | - | 1.8% | 1.17% | 1.31% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 10.09 | 13.69 | 15.42 |
| Distribution rate | - | - | - | - | 26.7% | 12.8% | 12.7% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,634 | 5,306 | 5,705 |
| EBITDA 1 | - | - | 474 | 504 | 607.6 | 736.5 | 798.6 |
| EBIT 1 | - | - | 352 | 381 | 437.6 | 550.8 | 598.9 |
| Net income 1 | 194 | 320 | 248 | 281 | 288 | 390.7 | 440.1 |
| Net Debt 1 | - | - | 219 | 530 | 1,339 | 1,125 | 822.7 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 149.20 | 149.20 | 149.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.68x | 1.2x | 9.16x | 1.82% | 45Cr | |
| 58.4x | 9.39x | 47.26x | 1.39% | 20TCr | |
| 63.57x | 9.25x | 17.86x | -.--% | 10TCr | |
| 48.36x | 10.28x | 35.9x | 1.1% | 6.37TCr | |
| 51.82x | - | - | 0.19% | 5.41TCr | |
| 45.62x | 8.54x | 30.13x | 0.97% | 5.09TCr | |
| 7809.78x | 73.82x | 2343.52x | - | 4.24TCr | |
| 29.22x | 8.01x | 22.44x | 1.16% | 3.97TCr | |
| 50.23x | 8.35x | 33.88x | 0.87% | 3.9TCr | |
| 35.91x | 8.32x | 27.38x | 0.54% | 3.51TCr | |
| Average | 820.76x | 15.24x | 285.28x | 0.89% | 6.24TCr | |
| Weighted average by Cap. | 580.10x | 13.95x | 206.40x | 0.87% |
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
