Valuation NOTE AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 00:00:00 18/07/2026 HKT			5-day change	1st Jan Change
143.60 ^SEK	-0.28%		-5.21%	-21.01%

07-17	Notes CEO Johannes Lind-Widestam buys shares worth millions	FW
07-16	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	4,100	4,100	-
Change	-	290.47%	-	-0.34%	-4.43%	0%	-
Enterprise Value (EV) ¹	1,691	6,603	4,304	4,509	5,720	5,438	5,224
Change	-	290.47%	-	4.75%	26.87%	17.71%	-3.94%
P/E	14.7x	34.4x	13.5x	17.2x	18.4x	14.2x	10.5x
PBR	-	-	-	2.57x	3.15x	2.12x	1.82x
PEG	-	0.5x	-	-0.8x	1.2x	2.52x	0.3x
Capitalization / Revenue	-	-	-	1.1x	1.36x	0.88x	0.77x
EV / Revenue	-	-	-	1.16x	1.5x	1.17x	0.98x
EV / EBITDA	-	-	-	9.51x	11.3x	8.95x	7.09x
EV / EBIT	-	-	-	12.8x	15x	12.1x	9.48x
EV / FCF	-	-	-	-	15.8x	27.5x	17.1x
FCF Yield	-	-	-	-	6.34%	3.64%	5.86%
Dividend per Share ²	-	-	-	-	4.64	2.69	1.75
Rate of return	-	-	-	-	3.23%	1.87%	1.22%
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	607.4	736.6
EBIT ¹	-	-	-	352	381	450.4	550.9
Net income ¹	116	194	320	248	281	288.2	390.5
Net Debt ¹	-	-	-	219	530	1,338	1,124
Reference price ²	59.60	231.00	148.50	148.00	143.60	143.60	143.60
Nbr of stocks (in thousands)	28,373	28,584	28,984	28,984	28,549	28,549	-
Announcement Date	18/6/21	28/1/22	22/3/24	27/1/25	26/1/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NOTE AB	15.03x	1.21x	9.29x	3.23%	425M
MEDIATEK INC.	50.74x	8x	40.6x	1.57%	166B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	65.52x	9.87x	18.94x	-.--%	104B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	64.67x	-	-	0.16%	65.06B
ELITE MATERIAL CO., LTD.	45.52x	9.18x	33.9x	1.05%	49.7B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8666.33x	82.06x	2604.91x	-	46.04B
UNIMICRON TECHNOLOGY CORP.	51.29x	7.05x	28.17x	0.81%	40.19B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	37.93x	8.78x	28.9x	0.52%	36.28B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.71x	6.95x	19.44x	1.32%	34.1B
SHENNAN CIRCUITS CO., LTD.	44.04x	7.34x	29.9x	1%	33.56B
Average	906.68x	15.60x	312.67x	1.07%	57.58B
Weighted average by Cap.	740.71x	15.03x	262.70x	0.86%