|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 144.00 SEK | -2.31% |
|
-7.04% | -20.79% |
| 07-16 | SEB cuts Note price target to 160 kronor (176), reiterates Hold | FW |
| 07-16 | Nordea cuts its target price for Note to 198 kronor (205), reiterates buy | FW |
Company Valuation: NOTE AB
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 | 4,111 | 4,111 | - |
| Change | - | 290.47% | - | -0.34% | -4.16% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 5,449 | 5,235 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 17.66% | -3.93% |
| P/E | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 14.3x | 10.5x |
| PBR | - | - | - | 2.57x | 3.15x | 2.13x | 1.82x |
| PEG | - | 0.5x | - | -0.8x | 1.2x | 2.54x | 0.3x |
| Capitalization / Revenue | - | - | - | 1.1x | 1.36x | 0.89x | 0.77x |
| EV / Revenue | - | - | - | 1.16x | 1.5x | 1.18x | 0.99x |
| EV / EBITDA | - | - | - | 9.51x | 11.3x | 8.97x | 7.11x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12.1x | 9.5x |
| EV / FCF | - | - | - | - | 15.8x | 27.6x | 17.1x |
| FCF Yield | - | - | - | - | 6.34% | 3.63% | 5.84% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 2.69 | 1.75 |
| Rate of return | - | - | - | - | 3.22% | 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 | 144.00 | 144.00 | 144.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.43x | 1.24x | 9.51x | 3.15% | 437M | |
| 56.31x | 8.91x | 45.24x | 1.42% | 185B | |
| 73.86x | 10.9x | 20.93x | -.--% | 116B | |
| 70.17x | - | - | 0.14% | 70.67B | |
| 51.44x | 10.5x | 39.05x | 0.9% | 56.53B | |
| 9601x | 91.04x | 2890.14x | - | 51.06B | |
| 60.46x | 8.34x | 33.31x | 0.69% | 47.68B | |
| 41.41x | 9.47x | 30.77x | 0.49% | 39B | |
| 29.46x | 7.94x | 22.2x | 1.15% | 38.98B | |
| 50.15x | 8.3x | 33.98x | 0.87% | 37.95B | |
| Average | 1,004.97x | 17.41x | 347.24x | 0.98% | 64.4B | |
| Weighted average by Cap. | 814.73x | 16.67x | 288.74x | 0.77% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
