|
Market Closed -
Nasdaq Stockholm
00:00:00 17/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 172.10 SEK | +0.70% |
|
-3.15% | -5.34% |
| 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 | 4,879 | - | - |
| Change | - | - | -0.34% | 20.99% | -6% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,218 | 6,004 | 5,702 |
| Change | - | - | 4.75% | 26.87% | 8.7% | -3.44% | -5.03% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 16.9x | 12.5x | 11.1x |
| PBR | - | - | 2.57x | 3.15x | 2.47x | 2.1x | 1.8x |
| PEG | - | - | -0.8x | 1.2x | 8.39x | 0.4x | 0.9x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.05x | 0.92x | 0.86x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.34x | 1.13x | 1x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.2x | 8.15x | 7.14x |
| EV / EBIT | - | - | 12.8x | 15x | 14.2x | 10.9x | 9.52x |
| EV / FCF | - | - | - | 15.8x | 31.4x | 19.6x | 14.1x |
| FCF Yield | - | - | - | 6.34% | 3.18% | 5.1% | 7.12% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.57% | 1.02% | 1.15% |
| 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 | 170.90 | 170.90 | 170.90 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.94x | 1.34x | 10.23x | 1.57% | 499M | |
| 64.85x | 10.36x | 51.97x | 1.25% | 222B | |
| 44.99x | 8.18x | 14.66x | -.--% | 90.13B | |
| 44.19x | 9.43x | 32.77x | 1.25% | 57.45B | |
| 46.83x | - | - | 0.21% | 49.62B | |
| 47.05x | 8.25x | 29.7x | 1.01% | 48.9B | |
| 47.66x | 8.21x | 33.08x | 0.82% | 39.53B | |
| 34.17x | 8.2x | 27.17x | 0.54% | 36.06B | |
| 25.94x | 6.81x | 20.48x | 1.46% | 32.11B | |
| 40.46x | 4.46x | 21.72x | 1.16% | 30.53B | |
| Average | 41.31x | 7.25x | 26.86x | 0.93% | 60.65B | |
| Weighted average by Cap. | 50.76x | 8.90x | 35.54x | 0.9% |
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
