|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 48.80 SEK | +1.56% |
|
+1.88% | -21.04% |
| 07-27 | Nolato board member makes a small share purchase | FW |
| 07-20 | Nolato's newly appointed CEO Anders Bjorklund buys shares for just under SEK 0.5m | 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 | 12,944 | - | - |
| Change | - | -49.35% | -3.2% | 2.46% | 14.02% | -22.25% | - | - |
| Enterprise Value (EV) 1 | 29,659 | 15,916 | 15,666 | 15,700 | 17,810 | 14,082 | 13,794 | 13,492 |
| Change | - | -46.33% | -1.57% | 0.22% | 13.43% | -20.93% | -2.05% | -2.19% |
| P/E | 25x | 21.1x | 32.9x | 22.2x | 21.5x | 17.1x | 13.9x | 12.5x |
| PBR | 6.1x | 2.73x | 2.76x | 2.54x | 3.01x | 2.22x | 2.06x | 1.91x |
| PEG | - | -0.5x | -0.9x | 0.4x | 1.2x | -7.3x | 0.6x | 1.1x |
| Capitalization / Revenue | 2.5x | 1.37x | 1.49x | 1.51x | 1.76x | 1.32x | 1.21x | 1.12x |
| EV / Revenue | 2.55x | 1.48x | 1.64x | 1.62x | 1.88x | 1.44x | 1.29x | 1.17x |
| EV / EBITDA | 16.4x | 11.3x | 12.5x | 10.4x | 11.2x | 8.74x | 7.59x | 6.87x |
| EV / EBIT | 22.2x | 18.4x | 23.8x | 17.2x | 17.4x | 13.8x | 11.3x | 10x |
| EV / FCF | 65.6x | - | 44.1x | 21.2x | - | 28.9x | 17.6x | 15.2x |
| FCF Yield | 1.52% | - | 2.27% | 4.73% | - | 3.47% | 5.68% | 6.57% |
| Dividend per Share 2 | 1.9 | 1.9 | 1.5 | 1.5 | 1.7 | 1.775 | 2.075 | 2.275 |
| Rate of return | 1.76% | 3.48% | 2.84% | 2.77% | 2.75% | 3.69% | 4.32% | 4.73% |
| EPS 2 | 4.32 | 2.59 | 1.61 | 2.44 | 2.88 | 2.812 | 3.468 | 3.845 |
| Distribution rate | 44% | 73.4% | 93.2% | 61.5% | 59% | 63.1% | 59.8% | 59.2% |
| Net sales 1 | 11,610 | 10,774 | 9,546 | 9,664 | 9,462 | 9,792 | 10,678 | 11,522 |
| EBITDA 1 | 1,805 | 1,411 | 1,253 | 1,516 | 1,591 | 1,612 | 1,818 | 1,965 |
| EBIT 1 | 1,333 | 867 | 657 | 913 | 1,024 | 1,020 | 1,219 | 1,344 |
| Net income 1 | 1,160 | 697 | 435 | 658 | 777 | 758.6 | 934.8 | 1,036 |
| Net Debt 1 | 593 | 1,195 | 1,416 | 1,100 | 1,162 | 1,138 | 850 | 548.3 |
| Reference price 2 | 107.90 | 54.65 | 52.90 | 54.20 | 61.80 | 48.05 | 48.05 | 48.05 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.08x | 1.44x | 8.74x | 3.69% | 1.36B | |
| 123.95x | 0.92x | 7.98x | 0.23% | 4.92B | |
| 15.11x | 1.67x | 9.71x | 4.7% | 3.18B | |
| -47.25x | 1.12x | 8.66x | -.--% | 1.18B | |
| 11.34x | 2.04x | 6.42x | 5.19% | 522M | |
| 16.27x | - | - | 3.65% | 377M | |
| Average | 22.75x | 1.44x | 8.30x | 2.91% | 1.92B | |
| Weighted average by Cap. | 55.20x | 1.27x | 8.56x | 2.18% |
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
