|
Market Closed -
Nasdaq Stockholm
00:00:00 22/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 152.50 SEK | +2.69% |
|
+2.76% | -16.12% |
| 08-03 | Pareto makes four changes to its Swedish portfolio, adding Asmodee, Kinnevik, Nibe and Paradox | FW |
| 07-23 | 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 | 4,239 | - | - |
| Change | - | - | -0.34% | 20.99% | -18.32% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 5,578 | 5,364 | 5,062 |
| Change | - | - | 4.75% | 26.87% | -2.48% | -3.83% | -5.63% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 14.7x | 10.9x | 9.63x |
| PBR | - | - | 2.57x | 3.15x | 2.15x | 1.82x | 1.56x |
| PEG | - | - | -0.8x | 1.2x | 7.3x | 0.3x | 0.8x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 0.91x | 0.8x | 0.74x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.2x | 1.01x | 0.89x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 9.18x | 7.28x | 6.34x |
| EV / EBIT | - | - | 12.8x | 15x | 12.7x | 9.74x | 8.45x |
| EV / FCF | - | - | - | 15.8x | 28.2x | 17.5x | 12.5x |
| FCF Yield | - | - | - | 6.34% | 3.55% | 5.7% | 8.01% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.81% | 1.18% | 1.32% |
| 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 | 148.50 | 148.50 | 148.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.72x | 1.2x | 9.18x | 1.81% | 447M | |
| 53.75x | 8.62x | 43.36x | 1.51% | 185B | |
| 54.96x | 9.24x | 16.44x | -.--% | 103B | |
| 51.7x | 11.03x | 38.38x | 1.06% | 67.14B | |
| 52.42x | 9.85x | 34.74x | 0.85% | 58.55B | |
| 52.84x | - | - | 0.19% | 53.57B | |
| 7911x | 74.8x | 2374.41x | - | 42.35B | |
| 26.98x | 7.4x | 20.74x | 1.26% | 36.06B | |
| 45.52x | 7.6x | 30.83x | 0.96% | 34.94B | |
| 34.26x | 7.89x | 26.37x | 0.58% | 32.71B | |
| Average | 829.82x | 15.29x | 288.27x | 0.91% | 61.35B | |
| Weighted average by Cap. | 592.87x | 13.96x | 209.99x | 0.89% |
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
