|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 141.85 SEK | -0.67% |
|
-1.59% | -21.45% |
| 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 |
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 | 4,077 | 4,077 | - |
| Change | - | 290.47% | - | -0.34% | -4.96% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 5,415 | 5,201 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 17.79% | -3.95% |
| P/E | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 14.2x | 10.4x |
| PBR | - | - | - | 2.57x | 3.15x | 2.11x | 1.81x |
| 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 | 8.92x | 7.06x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12x | 9.44x |
| EV / FCF | - | - | - | - | 15.8x | 27.4x | 17x |
| FCF Yield | - | - | - | - | 6.34% | 3.65% | 5.88% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 2.69 | 1.75 |
| Rate of return | - | - | - | - | 3.25% | 1.88% | 1.23% |
| 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 | 142.80 | 142.80 | 142.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.95x | 1.2x | 9.25x | 3.25% | 421M | |
| 49.92x | 7.9x | 39.93x | 1.59% | 165B | |
| 67.5x | 10.15x | 19.48x | -.--% | 108B | |
| 58.2x | - | - | 0.17% | 58.61B | |
| 44.51x | 8.98x | 33.15x | 1.07% | 48.75B | |
| 9122.22x | 86.44x | 2744.03x | - | 48.51B | |
| 47.94x | 6.64x | 26.5x | 0.88% | 38.09B | |
| 34.13x | 7.91x | 26.04x | 0.58% | 32.69B | |
| 23.85x | 6.58x | 18.44x | 1.42% | 31.86B | |
| 42.77x | 7.13x | 29.04x | 1.03% | 32.63B | |
| Average | 950.60x | 15.88x | 327.32x | 1.11% | 56.42B | |
| Weighted average by Cap. | 830.69x | 15.79x | 290.36x | 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
