|
Market Closed -
Nasdaq Stockholm
13:00:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 56.90 SEK | +1.61% |
|
-0.87% | -7.93% |
| 10-27 | Nolato expected to report SEK270m in adjusted EBITA - Bloomberg | FW |
| 10-19 | Affärsvärlden: AQ Group's valuation premium partly justified | FW |
Company Valuation: Nolato AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,066 | 14,721 | 14,250 | 14,600 | 16,648 | 15,328 | - | - |
| Change | - | -49.35% | -3.2% | 2.46% | 14.02% | -7.93% | - | - |
| Enterprise Value (EV) 1 | 29,659 | 15,916 | 15,666 | 15,700 | 17,810 | 16,692 | 16,293 | 15,962 |
| Change | - | -46.33% | -1.57% | 0.22% | 13.43% | -6.27% | -2.4% | -2.03% |
| P/E | 25x | 21.1x | 32.9x | 22.2x | 21.5x | 20.1x | 15.8x | 14.3x |
| PBR | 6.1x | 2.73x | 2.76x | 2.54x | 3.01x | 2.61x | 2.41x | 2.23x |
| PEG | - | -0.5x | -0.9x | 0.4x | 1.2x | -13.36x | 0.6x | 1.3x |
| Capitalization / Revenue | 2.5x | 1.37x | 1.49x | 1.51x | 1.76x | 1.54x | 1.38x | 1.28x |
| EV / Revenue | 2.55x | 1.48x | 1.64x | 1.62x | 1.88x | 1.67x | 1.46x | 1.33x |
| EV / EBITDA | 16.4x | 11.3x | 12.5x | 10.4x | 11.2x | 10.3x | 8.66x | 7.87x |
| EV / EBIT | 22.2x | 18.4x | 23.8x | 17.2x | 17.4x | 16.2x | 12.9x | 11.5x |
| EV / FCF | 65.6x | - | 44.1x | 21.2x | 64.1x | 32.9x | 20.6x | 17.9x |
| FCF Yield | 1.52% | - | 2.27% | 4.73% | 1.56% | 3.04% | 4.85% | 5.57% |
| Dividend per Share 2 | 1.9 | 1.9 | 1.5 | 1.5 | 1.7 | 1.8 | 2.075 | 2.275 |
| Rate of return | 1.76% | 3.48% | 2.84% | 2.77% | 2.75% | 3.16% | 3.65% | 4% |
| EPS 2 | 4.32 | 2.59 | 1.61 | 2.44 | 2.88 | 2.837 | 3.59 | 3.975 |
| Distribution rate | 44% | 73.4% | 93.2% | 61.5% | 59% | 63.5% | 57.8% | 57.2% |
| Net sales 1 | 11,610 | 10,774 | 9,546 | 9,664 | 9,462 | 9,975 | 11,144 | 11,975 |
| EBITDA 1 | 1,805 | 1,411 | 1,253 | 1,516 | 1,591 | 1,619 | 1,880 | 2,028 |
| EBIT 1 | 1,333 | 867 | 657 | 913 | 1,024 | 1,032 | 1,261 | 1,388 |
| Net income 1 | 1,160 | 697 | 435 | 658 | 777 | 763.4 | 967 | 1,071 |
| Net Debt 1 | 593 | 1,195 | 1,416 | 1,100 | 1,162 | 1,365 | 964.8 | 634.3 |
| Reference price 2 | 107.90 | 54.65 | 52.90 | 54.20 | 61.80 | 56.90 | 56.90 | 56.90 |
| Nbr of stocks (in thousands) | 269,377 | 269,377 | 269,377 | 269,377 | 269,377 | 269,381 | - | - |
| Announcement Date | 2/7/22 | 2/8/23 | 2/6/24 | 2/7/25 | 2/5/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.74x | 1.65x | 10.16x | 3.21% | 1.52B | |
| 38.26x | 5.22x | 21.14x | 1.01% | 81.65B | |
| 33.93x | 5.16x | 21.97x | 1.88% | 43.93B | |
| 23.8x | 2.82x | 14.79x | 2.2% | 33.93B | |
| 15.24x | 1.58x | 8.77x | 2.75% | 33.24B | |
| 39.82x | 7.15x | 18.96x | 1.55% | 32.58B | |
| 14.71x | 1.4x | 8.68x | 2.17% | 26.14B | |
| 39.72x | 9.66x | 29.52x | 2.24% | 24B | |
| 25.85x | 2.79x | 11.33x | 1.74% | 18.59B | |
| 8.17x | 2.3x | 4.57x | 3.2% | 17.22B | |
| Average | 25.92x | 3.97x | 14.99x | 2.2% | 31.28B | |
| Weighted average by Cap. | 29.46x | 4.47x | 17.08x | 1.87% |
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
- NOLA B Stock
- Valuation Nolato AB
Select your edition
All financial news and data tailored to specific country editions
