|
Market Closed -
Nasdaq Stockholm
00:00:00 19/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 173.90 SEK | -0.46% |
|
-3.92% | -4.35% |
| 09-04 | SEB sees a turnaround for Note, raises recommendation to buy | FW |
| 09-04 | SEB upgrades Note to buy (hold), target price 197 kronor (160) | 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 | 4,965 | - | - |
| Change | - | - | -0.34% | 20.99% | -4.35% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,303 | 6,089 | 5,787 |
| Change | - | - | 4.75% | 26.87% | 10.19% | -3.39% | -4.96% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 17.2x | 12.7x | 11.3x |
| PBR | - | - | 2.57x | 3.15x | 2.52x | 2.13x | 1.83x |
| PEG | - | - | -0.8x | 1.2x | 8.54x | 0.4x | 0.9x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.07x | 0.94x | 0.87x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.36x | 1.15x | 1.01x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.4x | 8.27x | 7.25x |
| EV / EBIT | - | - | 12.8x | 15x | 14.4x | 11.1x | 9.66x |
| EV / FCF | - | - | - | 15.8x | 31.9x | 19.9x | 14.3x |
| FCF Yield | - | - | - | 6.34% | 3.14% | 5.03% | 7.01% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.55% | 1.01% | 1.13% |
| 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 | 173.90 | 173.90 | 173.90 |
| Nbr of stocks (in thousands) | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - | - |
| Announcement Date | 28/1/22 | 22/3/24 | 27/1/25 | 26/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.32x | 1.37x | 10.41x | 1.54% | 508M | |
| 65.87x | 10.53x | 52.81x | 1.23% | 225B | |
| 46.2x | 8.38x | 15.01x | -.--% | 92.88B | |
| 40.56x | 8.66x | 30.11x | 1.36% | 52.73B | |
| 49.57x | - | - | 0.2% | 52.6B | |
| 45.98x | 8.13x | 29.19x | 1.05% | 48.33B | |
| 46.92x | 8.09x | 32.57x | 0.84% | 38.97B | |
| 34.16x | 8.23x | 26.26x | 0.55% | 35.43B | |
| 908.14x | 57.79x | 1282.61x | - | 32.6B | |
| 25.58x | 6.72x | 20.21x | 1.48% | 31.7B | |
| Average | 128.03x | 13.10x | 166.58x | 0.92% | 61.09B | |
| Weighted average by Cap. | 97.49x | 12.00x | 109.17x | 0.88% |
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
