|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-03 EDT
|
5-day change | 1st Jan Change | ||
| 259.00 SEK | +2.98% |
|
+1.37% | - |
| 09-01 | Simplicity Fastigheter fell 2.1% in August, property developers performed positively | FW |
| 08-26 | Odin Small Cap rose 1.91 percent in July, strong earnings season for portfolio companies | FW |
Company Valuation: NP3 AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,736 | 10,845 | 13,397 | 15,391 | 15,949 | 15,963 | - | - |
| Change | - | -45.05% | 23.53% | 14.88% | 3.63% | 0.09% | - | - |
| Enterprise Value (EV) 1 | 29,943 | 22,876 | 25,157 | 27,881 | 29,889 | 31,761 | 31,802 | 31,742 |
| Change | - | -23.6% | 9.97% | 10.83% | 7.21% | 6.26% | 0.13% | -0.19% |
| P/E | - | - | - | 17.6x | - | 12.8x | 14.6x | 14x |
| PBR | 3.6x | 1.69x | 2.03x | 1.9x | 1.8x | 1.47x | 1.34x | 1.22x |
| PEG | - | - | - | - | - | - | -1.2x | 3.18x |
| Capitalization / Revenue | 15.9x | 6.99x | 7.46x | 7.73x | 7.01x | 6.33x | 5.96x | 5.71x |
| EV / Revenue | 24.2x | 14.7x | 14x | 14x | 13.1x | 12.6x | 11.9x | 11.3x |
| EV / EBITDA | 29.6x | 21.2x | 19.7x | - | 18.3x | 17.5x | 16.3x | 15.5x |
| EV / EBIT | - | 18.6x | 20x | 19.4x | 17.7x | 16x | 16x | 15.4x |
| EV / FCF | - | - | - | - | - | -53.8x | 56.8x | 43.2x |
| FCF Yield | - | - | - | - | - | -1.86% | 1.76% | 2.32% |
| Dividend per Share 2 | 4.3 | 5 | 5.475 | 5.2 | 6.4 | 6.931 | 7.248 | 7.613 |
| Rate of return | 1.19% | 2.52% | 2.35% | 2.08% | 2.47% | 2.76% | 2.88% | 3.03% |
| EPS 2 | - | - | - | 14.17 | - | 19.65 | 17.17 | 17.93 |
| Distribution rate | - | - | - | 36.7% | - | 35.3% | 42.2% | 42.5% |
| Net sales 1 | 1,238 | 1,551 | 1,797 | 1,992 | 2,274 | 2,523 | 2,680 | 2,797 |
| EBITDA 1 | 1,013 | 1,081 | 1,279 | - | 1,634 | 1,814 | 1,946 | 2,049 |
| EBIT 1 | - | 1,232 | 1,259 | 1,438 | 1,684 | 1,987 | 1,986 | 2,058 |
| Net income 1 | 2,017 | 1,224 | -62 | 914 | 1,276 | 1,310 | 1,174 | 1,293 |
| Net Debt 1 | 10,207 | 12,031 | 11,760 | 12,490 | 13,940 | 15,798 | 15,839 | 15,778 |
| Reference price 2 | 362.50 | 198.60 | 233.00 | 250.00 | 259.00 | 251.50 | 251.50 | 251.50 |
| Nbr of stocks (in thousands) | 54,445 | 54,608 | 57,497 | 61,562 | 61,581 | 61,635 | - | - |
| Announcement Date | 2/11/22 | 4/6/23 | 2/9/24 | 2/7/25 | 2/6/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 12.4x | 17.26x | 2.76% | 1.61B | |
| 14.9x | 4.77x | 12.83x | 3.4% | 42.42B | |
| 19.17x | 4.05x | 16.27x | 1.31% | 28.61B | |
| 8.15x | 1.5x | 7.87x | 4.44% | 26.77B | |
| 14.43x | 3.1x | 14.85x | 2.5% | 25.7B | |
| 5.32x | 0.6x | 1.27x | 9.4% | 25.6B | |
| 7.77x | 0.86x | 3.13x | 2.88% | 19.86B | |
| 10.78x | 2.05x | 9.56x | 4.12% | 20.41B | |
| 13.22x | 6.48x | 17.08x | 1.62% | 19.21B | |
| 16.5x | 9.27x | 17.46x | 5.02% | 17.62B | |
| Average | 12.25x | 4.51x | 11.76x | 3.74% | 22.78B | |
| Weighted average by Cap. | 12.49x | 3.60x | 11.22x | 3.82% |
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
- NP3 Stock
- Valuation NP3 AB
Select your edition
All financial news and data tailored to specific country editions
