|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 157.50 SEK | -0.38% |
|
-0.76% | -13.59% |
| 29/06 | SEB cuts Note target price to 176 kronor (195), reiterates hold | FW |
| 12/06 | Pareto lowers forecasts for Note but sees pent-up demand: 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 | 4,514 | 4,514 | - |
| Change | - | 290.47% | - | -0.34% | 5.22% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 5,825 | 5,601 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 15.71% | -3.84% |
| P/E | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 14.1x | 11.3x |
| PBR | - | - | - | 2.57x | 3.15x | 2.24x | 1.92x |
| PEG | - | 0.5x | - | -0.8x | 1.2x | 0.8x | 0.4x |
| Capitalization / Revenue | - | - | - | 1.1x | 1.36x | 0.96x | 0.84x |
| EV / Revenue | - | - | - | 1.16x | 1.5x | 1.23x | 1.04x |
| EV / EBITDA | - | - | - | 9.51x | 11.3x | 9.05x | 7.45x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12.1x | 9.92x |
| EV / FCF | - | - | - | - | 15.8x | 25.5x | 17.7x |
| FCF Yield | - | - | - | - | 6.34% | 3.91% | 5.66% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 1.36 | 1.755 |
| Rate of return | - | - | - | - | 2.93% | 0.86% | 1.11% |
| EPS 2 | 4.05 | 6.72 | 11.04 | 8.61 | 9.89 | 11.18 | 14 |
| Distribution rate | - | - | - | - | 48.6% | 12.2% | 12.5% |
| Net sales 1 | - | - | - | 3,901 | 3,814 | 4,720 | 5,369 |
| EBITDA 1 | - | - | - | 474 | 504 | 643.3 | 752.3 |
| EBIT 1 | - | - | - | 352 | 381 | 481.4 | 564.3 |
| Net income 1 | 116 | 194 | 320 | 248 | 281 | 320.3 | 399.8 |
| Net Debt 1 | - | - | - | 219 | 530 | 1,311 | 1,087 |
| Reference price 2 | 59.60 | 231.00 | 148.50 | 148.00 | 158.10 | 158.10 | 158.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
| 16.55x | 1.32x | 10.13x | 2.93% | 464M | ||
| 58.78x | 9.32x | 47.35x | 1.36% | 196B | ||
| 83.34x | 10.32x | 19.79x | -.--% | 109B | ||
| 65.23x | - | - | 0.15% | 66.92B | ||
| 56.75x | 11.46x | 43x | 0.83% | 61.23B | ||
| 65.03x | 8.42x | 33.6x | 0.65% | 48.6B | ||
| 33.3x | 8.48x | 25.03x | 1.01% | 45.05B | ||
| 57.68x | 9.61x | 39.08x | 0.77% | 43.5B | ||
| 8817.22x | 83.66x | 2181.91x | - | 46.7B | ||
| 42.57x | 9.74x | 31.62x | 0.47% | 39.93B | ||
| Average | 929.65x | 16.93x | 270.17x | 0.91% | 65.75B | |
| Weighted average by Cap. | 683.10x | 15.51x | 206.06x | 0.75% |
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
















