|
Market Closed -
Nasdaq Stockholm
17:00:00 28/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 252.00 SEK | -0.40% |
|
-3.82% | +1.61% |
| 09-14 | Nordrest executive buys 400 shares | FW |
| 09-09 | Nordrest executive sells shares for about 1.4 million kronor | FW |
Company Valuation: Nordrest Holding AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,357 | 3,156 | 3,220 | - | - |
| Change | - | 132.59% | 2.02% | - | - |
| Enterprise Value (EV) 1 | 1,241 | 3,075 | 3,143 | 2,962 | 2,786 |
| Change | - | 147.9% | 2.18% | -5.73% | -5.94% |
| P/E | 11.1x | 16.3x | 14x | 11.6x | 10.4x |
| PBR | - | 8.55x | 9.07x | 6.29x | 4.76x |
| PEG | - | 0.3x | 0.7x | 0.6x | 0.9x |
| Capitalization / Revenue | 0.71x | 1.24x | 1.08x | 0.96x | 0.91x |
| EV / Revenue | 0.65x | 1.21x | 1.06x | 0.88x | 0.78x |
| EV / EBITDA | 6.28x | 9.26x | 8.11x | 6.8x | 5.97x |
| EV / EBIT | 7.73x | 11.6x | 10.5x | 8.36x | 7.09x |
| EV / FCF | - | - | 12.3x | 9.81x | 8.65x |
| FCF Yield | - | - | 8.15% | 10.2% | 11.6% |
| Dividend per Share 2 | 5 | 8.5 | 9.048 | 10.9 | 12.13 |
| Rate of return | 4.58% | 3.43% | 3.58% | 4.31% | 4.79% |
| EPS 2 | 9.82 | 15.22 | 18.1 | 21.8 | 24.26 |
| Distribution rate | 50.9% | 55.8% | 50% | 50% | 50% |
| Net sales 1 | 1,908 | 2,545 | 2,972 | 3,351 | 3,555 |
| EBITDA 1 | 197.6 | 332 | 387.4 | 435.6 | 466.4 |
| EBIT 1 | 160.6 | 265.6 | 300.7 | 354.5 | 392.9 |
| Net income 1 | 119.7 | 196.1 | 230.3 | 277.4 | 308.7 |
| Net Debt 1 | -116.3 | -80.68 | -77.13 | -257.3 | -433.2 |
| Reference price 2 | 109.20 | 248.00 | 253.00 | 253.00 | 253.00 |
| Nbr of stocks (in thousands) | 12,426 | 12,726 | 12,726 | - | - |
| Announcement Date | 06/03/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.98x | 1.06x | 8.11x | 3.58% | 325M | |
| 41.49x | 3.39x | 22.04x | 2.65% | 108B | |
| 22.27x | 1.14x | 11.17x | 2.51% | 50.06B | |
| 17.76x | 1.83x | 11.02x | 3.24% | 22.68B | |
| 29.2x | 1.32x | 11.11x | 0.8% | 10.37B | |
| 33.55x | 0.48x | 9.07x | 2.88% | 9.53B | |
| 12.02x | 1.44x | 7.08x | 2.52% | 8.98B | |
| 34.29x | 2.42x | 13.44x | 0.43% | 7.11B | |
| 13.57x | 2.38x | 9.37x | 3.4% | 6.45B | |
| 10.26x | 0.82x | 5.04x | 8.77% | 6.45B | |
| Average | 22.84x | 1.63x | 10.75x | 3.08% | 23.01B | |
| Weighted average by Cap. | 31.02x | 2.32x | 15.86x | 2.72% |
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
- NREST Stock
- Valuation Nordrest Holding AB
Select your edition
All financial news and data tailored to specific country editions
