|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 168.50 SEK | -2.03% |
|
-9.65% | -7.32% |
| 06-02 | DNB Carnegie crosses approximately 1.0 percent stake in Note | FW |
| 06-01 | Pareto reshuffles Swedish portfolio for June - Atlas, Note, and Elekta added | 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 | 4,810 | 4,810 | - |
| Change | - | 290.47% | - | -0.34% | 12.14% | 0% | - |
| Enterprise Value (EV) 1 | 1,691 | 6,603 | 4,304 | 4,509 | 5,720 | 6,126 | 5,894 |
| Change | - | 290.47% | - | 4.75% | 26.87% | 14.92% | -3.79% |
| P/E Ratio | 14.7x | 34.4x | 13.5x | 17.2x | 18.4x | 14.8x | 12x |
| PBR | - | - | - | 2.57x | 3.15x | 2.44x | 2.1x |
| PEG | - | 0.5x | - | -0.8x | 1.2x | 0.8x | 0.5x |
| Capitalization / Revenue | - | - | - | 1.1x | 1.36x | 1.01x | 0.89x |
| EV / Revenue | - | - | - | 1.16x | 1.5x | 1.29x | 1.1x |
| EV / EBITDA | - | - | - | 9.51x | 11.3x | 9.39x | 7.81x |
| EV / EBIT | - | - | - | 12.8x | 15x | 12.5x | 10.4x |
| EV / FCF | - | - | - | - | 15.8x | 27.3x | 18.1x |
| FCF Yield | - | - | - | - | 6.34% | 3.66% | 5.54% |
| Dividend per Share 2 | - | - | - | - | 4.64 | 1.41 | 1.77 |
| Rate of return | - | - | - | - | 2.75% | 0.84% | 1.05% |
| EPS 2 | 4.05 | 6.72 | 11.04 | 8.61 | 9.89 | 11.38 | 14.06 |
| Distribution rate | - | - | - | - | 48.6% | 12.4% | 12.6% |
| Net sales 1 | - | - | - | 3,901 | 3,814 | 4,766 | 5,383 |
| EBITDA 1 | - | - | - | 474 | 504 | 652.1 | 754.5 |
| EBIT 1 | - | - | - | 352 | 381 | 488.4 | 566 |
| Net income 1 | 116 | 194 | 320 | 248 | 281 | 325 | 401.1 |
| Net Debt 1 | - | - | - | 219 | 530 | 1,316 | 1,084 |
| Reference price 2 | 59.60 | 231.00 | 148.50 | 148.00 | 168.50 | 168.50 | 168.50 |
| 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
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.64x | 1.4x | 10.72x | 2.75% | 504M | |
| 61.38x | 9.74x | 49.33x | 1.3% | 206B | |
| 72.35x | 8.96x | 17.18x | -.--% | 93.85B | |
| 55.62x | - | - | 0.18% | 56.76B | |
| 56.72x | 11.08x | 41.9x | 0.85% | 57.67B | |
| 32.67x | 9.58x | 27.39x | 1.29% | 47.23B | |
| 59.69x | 7.42x | 29.33x | 0.74% | 42.85B | |
| 7911.11x | 75.24x | 2365.72x | - | 42.04B | |
| 50.19x | 8.36x | 34.19x | 0.89% | 37.82B | |
| 48.91x | 5.35x | 27.56x | 0.97% | 36.28B | |
| Average | 836.63x | 15.24x | 289.26x | 1% | 62.09B | |
| Weighted average by Cap. | 589.83x | 14.06x | 210.04x | 0.85% |
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
