|
Delayed
Nasdaq Stockholm
09:59:52 04/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 158.80 SEK | -1.79% |
|
+0.38% | -12.65% |
| 02/11 | Pareto makes six changes to Swedish portfolio ahead of November | FW |
| 28/10 | Handelsbanken raises target price for Note to 170 kronor (158), reiterates hold - BN | 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 | 4,616 | - | - |
| Change | - | - | -0.34% | 20.99% | -11.06% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,034 | 5,869 | 5,619 |
| Change | - | - | 4.75% | 26.87% | 5.48% | -2.73% | -4.26% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 17.2x | 12.4x | 10.9x |
| PBR | - | - | 2.57x | 3.15x | 2.33x | 1.99x | 1.71x |
| PEG | - | - | -0.8x | 1.2x | -3.3x | 0.3x | 0.8x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.02x | 0.88x | 0.82x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.33x | 1.12x | 1x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.3x | 8.1x | 7.08x |
| EV / EBIT | - | - | 12.8x | 15x | 14.6x | 10.9x | 9.51x |
| EV / FCF | - | - | - | 15.8x | 48.8x | 23.1x | 16x |
| FCF Yield | - | - | - | 6.34% | 2.05% | 4.34% | 6.26% |
| Dividend per Share 2 | - | - | - | - | 1.305 | 1.7 | 1.96 |
| Rate of return | - | - | - | - | 0.81% | 1.05% | 1.21% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 9.375 | 13.02 | 14.88 |
| Distribution rate | - | - | - | - | 13.9% | 13.1% | 13.2% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,533 | 5,223 | 5,637 |
| EBITDA 1 | - | - | 474 | 504 | 587.3 | 724.4 | 794 |
| EBIT 1 | - | - | 352 | 381 | 413.1 | 536.4 | 591.1 |
| Net income 1 | 194 | 320 | 248 | 281 | 267.6 | 371.8 | 424.2 |
| Net Debt 1 | - | - | 219 | 530 | 1,418 | 1,253 | 1,003 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 161.70 | 161.70 | 161.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.25x | 1.33x | 10.27x | 0.81% | 47Cr | |
| 20.67x | 11.78x | 17.77x | 0.37% | 4,99100Cr | |
| 20.79x | 10.17x | 13.72x | 1.18% | 1,81400Cr | |
| 35.85x | 15.19x | 22.31x | 0.78% | 1,58500Cr | |
| 4.93x | 3x | 3.35x | 0.08% | 97TCr | |
| 3.81x | 2.4x | 2.89x | 2% | 76TCr | |
| 90.62x | 15.26x | 57.9x | -.--% | 79TCr | |
| -26.4x | 5.65x | 15.95x | -.--% | 32TCr | |
| 34.51x | 12.94x | 23.54x | 1.85% | 29TCr | |
| Average | 22.45x | 8.64x | 18.63x | 0.78% | 1,27900Cr | |
| Weighted average by Cap. | 24.17x | 10.74x | 18.41x | 0.64% |
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
