|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 226.00 SEK | +0.44% |
|
-6.22% | -12.74% |
| 09-28 | Nordea cuts price target for NP3 to SEK 310 (320), reiterates buy | FW |
| 09-25 | Affärsvärlden issues buy recommendation for NP3 | 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 | 13,868 | - | - |
| Change | - | -45.05% | 23.53% | 14.88% | 3.63% | -13.05% | - | - |
| Enterprise Value (EV) 1 | 29,943 | 22,876 | 25,157 | 27,881 | 29,889 | 29,665 | 29,709 | 29,665 |
| Change | - | -23.6% | 9.97% | 10.83% | 7.21% | -0.75% | 0.15% | -0.15% |
| P/E | - | - | - | 17.6x | - | 11.4x | 13.1x | 12.7x |
| PBR | 3.6x | 1.69x | 2.03x | 1.9x | 1.8x | 1.31x | 1.2x | 1.1x |
| PEG | - | - | - | - | - | - | -1x | 4.08x |
| Capitalization / Revenue | 15.9x | 6.99x | 7.46x | 7.73x | 7.01x | 5.49x | 5.17x | 4.96x |
| EV / Revenue | 24.2x | 14.7x | 14x | 14x | 13.1x | 11.8x | 11.1x | 10.6x |
| EV / EBITDA | 29.6x | 21.2x | 19.7x | - | 18.3x | 16.2x | 15.1x | 14.4x |
| EV / EBIT | - | 18.6x | 20x | 19.4x | 17.7x | 16x | 15x | 14.4x |
| EV / FCF | - | - | - | - | - | -50.3x | 53.2x | 41.1x |
| FCF Yield | - | - | - | - | - | -1.99% | 1.88% | 2.43% |
| Dividend per Share 2 | 4.3 | 5 | 5.475 | 5.2 | 6.4 | 6.855 | 7.248 | 7.613 |
| Rate of return | 1.19% | 2.52% | 2.35% | 2.08% | 2.47% | 3.05% | 3.22% | 3.38% |
| EPS 2 | - | - | - | 14.17 | - | 19.65 | 17.12 | 17.65 |
| Distribution rate | - | - | - | 36.7% | - | 34.9% | 42.3% | 43.1% |
| Net sales 1 | 1,238 | 1,551 | 1,797 | 1,992 | 2,274 | 2,524 | 2,682 | 2,799 |
| EBITDA 1 | 1,013 | 1,081 | 1,279 | - | 1,634 | 1,826 | 1,962 | 2,065 |
| EBIT 1 | - | 1,232 | 1,259 | 1,438 | 1,684 | 1,852 | 1,977 | 2,065 |
| Net income 1 | 2,017 | 1,224 | -62 | 914 | 1,276 | 1,310 | 1,172 | 1,282 |
| Net Debt 1 | 10,207 | 12,031 | 11,760 | 12,490 | 13,940 | 15,797 | 15,841 | 15,797 |
| Reference price 2 | 362.50 | 198.60 | 233.00 | 250.00 | 259.00 | 225.00 | 225.00 | 225.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 11.75x | 16.25x | 3.05% | 1.39B | |
| 13.96x | 4.53x | 12.19x | 3.63% | 39.75B | |
| 5.77x | 0.79x | 1.62x | 8.53% | 28.2B | |
| 17.93x | 3.96x | 15.92x | 1.37% | 27.75B | |
| 8.01x | 1.43x | 7.9x | 4.41% | 26.78B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 25.49B | |
| 8.35x | 0.93x | 3.37x | 2.68% | 21.36B | |
| 10.35x | 2.03x | 8.37x | 4.06% | 20.8B | |
| 12.99x | 6.38x | 16.78x | 1.68% | 18.67B | |
| 37.66x | 13.81x | 34.76x | 3.15% | 18.18B | |
| Average | 14.31x | 4.87x | 13.19x | 3.51% | 22.84B | |
| Weighted average by Cap. | 13.67x | 3.84x | 12.14x | 3.68% |
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
