|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 168.00 SEK | -0.30% |
|
-7.84% | -7.59% |
| 06-12 | Pareto lowers forecasts for Note but sees pent-up demand: reiterates buy | FW |
| 06-02 | DNB Carnegie crosses approximately 1.0 percent stake in Note | 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 | 4,796 | 4,796 | - |
| Change | - | 290.47% | - | -0.34% | 11.81% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 6,226 | 5,899 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 17.11% | -5.25% |
| P/E Ratio | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 15x | 12x |
| PBR | - | - | - | 2.57x | 3.15x | 2.45x | 2.1x |
| PEG | - | 0.5x | - | -0.8x | 1.2x | 0.9x | 0.5x |
| Capitalization / Revenue | - | - | - | 1.1x | 1.36x | 1.02x | 0.89x |
| EV / Revenue | - | - | - | 1.16x | 1.5x | 1.32x | 1.1x |
| EV / EBITDA | - | - | - | 9.51x | 11.3x | 9.67x | 7.84x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12.9x | 10.5x |
| EV / FCF | - | - | - | - | 15.8x | 27.8x | 18.1x |
| FCF Yield | - | - | - | - | 6.34% | 3.6% | 5.53% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 1.362 | 1.756 |
| Rate of return | - | - | - | - | 2.76% | 0.81% | 1.05% |
| EPS 2 | 4.05 | 6.72 | 11.04 | 8.61 | 9.89 | 11.22 | 14.01 |
| Distribution rate | - | - | - | - | 48.6% | 12.1% | 12.5% |
| Net sales 1 | - | - | - | 3,901 | 3,814 | 4,720 | 5,369 |
| EBITDA 1 | - | - | - | 474 | 504 | 643.6 | 752.1 |
| EBIT 1 | - | - | - | 352 | 381 | 481.4 | 564.1 |
| Net income 1 | 116 | 194 | 320 | 248 | 281 | 320.5 | 399.6 |
| Net Debt 1 | - | - | - | 219 | 530 | 1,430 | 1,103 |
| Reference price 2 | 59.60 | 231.00 | 148.50 | 148.00 | 168.00 | 168.00 | 168.00 |
| Nbr of stocks (in thousands) | 28,373 | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - |
| Announcement Date | 18/06/21 | 28/01/22 | 22/03/24 | 27/01/25 | 26/01/26 | - | - |
1SEK in Million2SEK
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.59x | 1.39x | 10.7x | 2.76% | 510M | |
| 62.81x | 9.97x | 50.52x | 1.27% | 211B | |
| 70.73x | 8.79x | 16.85x | -.--% | 91.89B | |
| 57.35x | - | - | 0.17% | 58.6B | |
| 53.77x | 10.5x | 39.73x | 0.9% | 54.73B | |
| 32.85x | 9.62x | 27.51x | 1.28% | 47.51B | |
| 63.04x | 7.84x | 31.01x | 0.7% | 45.31B | |
| 7721x | 73.39x | 2307.71x | - | 41.09B | |
| 50.64x | 8.44x | 34.5x | 0.88% | 38.2B | |
| 37.94x | 8.45x | 29.93x | 0.6% | 35.6B | |
| Average | 816.77x | 15.38x | 283.16x | 0.95% | 62.44B | |
| Weighted average by Cap. | 562.09x | 14.03x | 202.00x | 0.82% |
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
