|
End-of-day quote
NORDIC GROWTH MARKET
2026-10-22
|
5-day change | 1st Jan Change | ||
| 21.80 SEK | -0.91% |
|
-6.03% | -12.80% |
Company Valuation: Nodebis Applications AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 91.96 | 71.16 | 228.7 | 199.4 | - | - |
| Change | - | -22.62% | 221.4% | -12.8% | - | - |
| Enterprise Value (EV) 1 | 69.82 | 53.84 | 228.7 | 177.7 | 175.6 | 169.5 |
| Change | - | -22.9% | 324.84% | -22.29% | -1.18% | -3.47% |
| P/E | -29.9x | 28.3x | 52.1x | 25.3x | 15x | 11.6x |
| PBR | - | 1.05x | - | - | - | - |
| PEG | - | -0x | 1.4x | 0.3x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.73x | 1.09x | - | 1.86x | 1.65x | 1.44x |
| EV / Revenue | 1.32x | 0.83x | - | 1.66x | 1.45x | 1.22x |
| EV / EBITDA | 20.1x | 11.8x | - | 17.1x | 9.87x | 6.89x |
| EV / EBIT | -31.6x | 47.6x | - | 26.5x | 12.5x | 8.27x |
| EV / FCF | 7.07x | 16.2x | - | 57.3x | 10.4x | 7.31x |
| FCF Yield | 14.1% | 6.19% | - | 1.74% | 9.62% | 13.7% |
| Dividend per Share 2 | 1 | 1 | - | 1.53 | 1.5 | 1.75 |
| Rate of return | 7.27% | 10.1% | - | 6.95% | 6.82% | 7.95% |
| EPS 2 | -0.46 | 0.35 | 0.48 | 0.87 | 1.47 | 1.9 |
| Distribution rate | -217% | 286% | - | 176% | 102% | 92.1% |
| Net sales 1 | 53.09 | 65.08 | - | 107 | 120.8 | 138.9 |
| EBITDA 1 | 3.469 | 4.578 | - | 10.4 | 17.8 | 24.6 |
| EBIT 1 | -2.213 | 1.13 | - | 6.7 | 14 | 20.5 |
| Net income 1 | -2.365 | 2.383 | 4.029 | 7.9 | 13.4 | 17.4 |
| Net Debt 1 | -22.14 | -17.33 | - | -21.7 | -23.8 | -29.9 |
| Reference price 2 | 13.75 | 9.90 | 25.00 | 22.00 | 22.00 | 22.00 |
| Nbr of stocks (in thousands) | 6,688 | 7,188 | 9,149 | 9,149 | - | - |
| Announcement Date | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.29x | 1.68x | 17.27x | - | 20.35M | |
| 24.78x | 3.98x | 13.95x | 2.69% | 237B | |
| 23.14x | 4.85x | 11.91x | 0.72% | 199B | |
| 16.4x | 1.86x | 9.6x | 2.88% | 142B | |
| -127.04x | 17.63x | 96.94x | -.--% | 114B | |
| -529.99x | 37.64x | 154.63x | -.--% | 109B | |
| 16.49x | 2.97x | 11.48x | 4.88% | 96.96B | |
| 23.07x | 5.96x | 14.63x | 2.46% | 69.27B | |
| 15.28x | 2.23x | 9.48x | 5.1% | 50.13B | |
| 24.81x | 2.06x | 13.07x | 1.25% | 48.66B | |
| Average | -48.78x | 8.09x | 35.29x | 2.22% | 106.6B | |
| Weighted average by Cap. | -51.08x | 8.64x | 35.85x | 2.02% |
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
- NODE Stock
- Valuation Nodebis Applications AB
Select your edition
All financial news and data tailored to specific country editions
