|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 30.05 SEK | -0.17% |
|
+1.69% | -3.69% |
| 10-19 | Odin Small Cap fell 1.80 percent in September, sold holding in Wallenstam | FW |
| 10-19 | SB1 Markets cuts price target for NP3 to 280 kronor, reiterates buy | 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 | 13,498 | - | - |
| Change | - | -45.05% | 23.53% | 14.88% | 3.63% | -15.37% | - | - |
| Enterprise Value (EV) 1 | 29,943 | 22,876 | 25,157 | 27,881 | 29,889 | 29,398 | 29,549 | 29,574 |
| Change | - | -23.6% | 9.97% | 10.83% | 7.21% | -1.65% | 0.51% | 0.09% |
| P/E | - | - | - | 17.6x | - | 10.4x | 12.8x | 12.5x |
| PBR | 3.6x | 1.69x | 2.03x | 1.9x | 1.8x | 1.38x | 1.28x | 1.19x |
| PEG | - | - | - | - | - | - | -0.7x | 4.51x |
| Capitalization / Revenue | 15.9x | 6.99x | 7.46x | 7.73x | 7.01x | 5.38x | 5.03x | 4.8x |
| EV / Revenue | 24.2x | 14.7x | 14x | 14x | 13.1x | 11.7x | 11x | 10.5x |
| EV / EBITDA | 29.6x | 21.2x | 19.7x | - | 18.3x | 16x | 15x | 14.3x |
| EV / EBIT | - | 18.6x | 20x | 19.4x | 17.7x | 15.6x | 14.6x | 14.1x |
| EV / FCF | - | - | - | - | - | -27.5x | 53.9x | 35.5x |
| FCF Yield | - | - | - | - | - | -3.64% | 1.86% | 2.82% |
| Dividend per Share 2 | 4.3 | 5 | 5.475 | 5.2 | 6.4 | 6.798 | 7.205 | 7.545 |
| Rate of return | 1.19% | 2.52% | 2.35% | 2.08% | 2.47% | 3.1% | 3.29% | 3.45% |
| EPS 2 | - | - | - | 14.17 | - | 21.08 | 17.06 | 17.53 |
| Distribution rate | - | - | - | 36.7% | - | 32.2% | 42.2% | 43% |
| Net sales 1 | 1,238 | 1,551 | 1,797 | 1,992 | 2,274 | 2,511 | 2,685 | 2,811 |
| EBITDA 1 | 1,013 | 1,081 | 1,279 | - | 1,634 | 1,841 | 1,975 | 2,070 |
| EBIT 1 | - | 1,232 | 1,259 | 1,438 | 1,684 | 1,880 | 2,018 | 2,098 |
| Net income 1 | 2,017 | 1,224 | -62 | 914 | 1,276 | 1,476 | 1,142 | 1,176 |
| Net Debt 1 | 10,207 | 12,031 | 11,760 | 12,490 | 13,940 | 15,900 | 16,051 | 16,076 |
| Reference price 2 | 362.50 | 198.60 | 233.00 | 250.00 | 259.00 | 219.00 | 219.00 | 219.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 58.12x | - | - | - | 62.26B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.58B | |
| 8.48x | 1.49x | 8.31x | 4.17% | 28.22B | |
| 18.13x | 3.98x | 16.02x | 1.35% | 27.97B | |
| 5.67x | 0.75x | 1.55x | 8.73% | 27.58B | |
| 13.88x | 3.09x | 14.79x | 2.52% | 25.59B | |
| 9.88x | 1.93x | 7.95x | 4.25% | 19.85B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 7.52x | 0.83x | 3.03x | 2.97% | 19.24B | |
| Average | 15.82x | 2.42x | 8.71x | 3.48% | 29.96B | |
| Weighted average by Cap. | 21.77x | 2.59x | 9.15x | 3.64% |
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
- NP3 PREF Stock
- Valuation NP3 AB
Select your edition
All financial news and data tailored to specific country editions
