|
Real-time Estimate
Cboe Europe
20:48:29 20/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 148.60 SEK | +2.55% |
|
-0.54% | -18.59% |
| 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 | 4,137 | - | - |
| Change | - | - | -0.34% | 20.99% | -20.3% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 5,475 | 5,261 | 4,959 |
| Change | - | - | 4.75% | 26.87% | -4.28% | -3.91% | -5.74% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 14.4x | 10.6x | 9.4x |
| PBR | - | - | 2.57x | 3.15x | 2.1x | 1.78x | 1.52x |
| PEG | - | - | -0.8x | 1.2x | 7.15x | 0.3x | 0.7x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 0.89x | 0.78x | 0.73x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.18x | 0.99x | 0.87x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 9.01x | 7.14x | 6.21x |
| EV / EBIT | - | - | 12.8x | 15x | 12.5x | 9.55x | 8.28x |
| EV / FCF | - | - | - | 15.8x | 27.7x | 17.2x | 12.2x |
| FCF Yield | - | - | - | 6.34% | 3.61% | 5.82% | 8.18% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.86% | 1.21% | 1.35% |
| 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 | 144.90 | 144.90 | 144.90 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.36x | 1.18x | 9.01x | 1.86% | 438M | |
| 55.86x | 8.97x | 45.12x | 1.45% | 192B | |
| 55.66x | 9.37x | 16.68x | -.--% | 104B | |
| 50.8x | 10.83x | 37.71x | 1.08% | 66.07B | |
| 51.96x | 9.76x | 34.43x | 0.85% | 58.13B | |
| 52.69x | - | - | 0.19% | 53.37B | |
| 8100x | 76.61x | 2432.08x | - | 43.33B | |
| 26.12x | 7.18x | 20.12x | 1.3% | 34.96B | |
| 45.38x | 7.58x | 30.74x | 0.97% | 34.8B | |
| 33.98x | 7.87x | 25.98x | 0.58% | 32.42B | |
| Average | 848.68x | 15.48x | 294.65x | 0.92% | 62.04B | |
| Weighted average by Cap. | 613.02x | 14.25x | 216.78x | 0.88% |
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
