Valuation NOTE AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-02 EDT			5-day change	1st Jan Change
154.60 ^SEK	-1.09%		-4.09%	-14.96%

07-01	Pareto makes two changes to its Swedish monthly portfolio, adding Bilia and Nordrest	FW
07-01	Handelsbanken cuts its target price for Note to 173 kronor (202), reiterates hold - BN	FW

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	4,414	4,414	-
Change	-	290.47%	-	-0.34%	2.89%	0%	-
Enterprise Value (EV) ¹	1,691	6,603	4,304	4,509	5,720	5,725	5,501
Change	-	290.47%	-	4.75%	26.87%	16.03%	-3.91%
P/E	14.7x	34.4x	13.5x	17.2x	18.4x	14x	11.2x
PBR	-	-	-	2.57x	3.15x	2.22x	1.9x
PEG	-	0.5x	-	-0.8x	1.2x	0.8x	0.4x
Capitalization / Revenue	-	-	-	1.1x	1.36x	0.94x	0.82x
EV / Revenue	-	-	-	1.16x	1.5x	1.21x	1.02x
EV / EBITDA	-	-	-	9.51x	11.3x	8.9x	7.31x
EV / EBIT	-	-	-	12.8x	15x	11.9x	9.75x
EV / FCF	-	-	-	-	15.8x	25.1x	17.4x
FCF Yield	-	-	-	-	6.34%	3.98%	5.76%
Dividend per Share ²	-	-	-	-	4.64	1.36	1.755
Rate of return	-	-	-	-	2.97%	0.87%	1.12%
EPS ²	4.05	6.72	11.04	8.61	9.89	11.18	14
Distribution rate	-	-	-	-	48.6%	12.2%	12.5%
Net sales ¹	-	-	-	3,901	3,814	4,720	5,369
EBITDA ¹	-	-	-	474	504	643.3	752.3
EBIT ¹	-	-	-	352	381	481.4	564.3
Net income ¹	116	194	320	248	281	320.3	399.8
Net Debt ¹	-	-	-	219	530	1,311	1,087
Reference price ²	59.60	231.00	148.50	148.00	156.30	156.30	156.30
Nbr of stocks (in thousands)	28,373	28,584	28,984	28,984	28,549	28,549	-
Announcement Date	6/18/21	1/28/22	3/22/24	1/27/25	1/26/26	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NOTE AB	16.36x	1.3x	10.02x	2.97%	459M
MEDIATEK INC.	65.22x	10.38x	52.65x	1.22%	217B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	87.23x	10.67x	20.46x	-.--%	114B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	64.38x	-	-	0.15%	66.08B
ELITE MATERIAL CO., LTD.	57.63x	11.63x	43.67x	0.82%	62.23B
UNIMICRON TECHNOLOGY CORP.	69.29x	8.99x	36.39x	0.61%	51.83B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	34.51x	8.83x	26.05x	0.97%	46.88B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8666.67x	82.21x	2605.01x	-	45.93B
SHENNAN CIRCUITS CO., LTD.	59.53x	9.92x	40.33x	0.74%	44.92B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	43.76x	10.01x	32.5x	0.46%	41.07B
Average	916.46x	17.10x	318.56x	0.88%	69.05B
Weighted average by Cap.	636.81x	15.54x	228.04x	0.71%