|
Real-time Estimate
Cboe Europe
05:59:00 2026-09-10 am EDT
|
5-day change | 1st Jan Change | ||
| 179.60 SEK | +1.07% |
|
+4.37% | -1.38% |
| Sep. 04 | SEB sees a turnaround for Note, raises recommendation to buy | FW |
| Sep. 04 | SEB upgrades Note to buy (hold), target price 197 kronor (160) | FW |
Company Valuation: NOTE AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,603 | 4,304 | 4,290 | 5,190 | 5,073 | - | - |
| Change | - | - | -0.34% | 20.99% | -2.26% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,412 | 6,198 | 5,896 |
| Change | - | - | 4.75% | 26.87% | 12.09% | -3.34% | -4.87% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 17.6x | 13x | 11.5x |
| PBR | - | - | 2.57x | 3.15x | 2.57x | 2.18x | 1.87x |
| PEG | - | - | -0.8x | 1.2x | 8.74x | 0.4x | 0.9x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.09x | 0.96x | 0.89x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.38x | 1.17x | 1.03x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.6x | 8.42x | 7.38x |
| EV / EBIT | - | - | 12.8x | 15x | 14.7x | 11.3x | 9.84x |
| EV / FCF | - | - | - | 15.8x | 32.4x | 20.3x | 14.5x |
| FCF Yield | - | - | - | 6.34% | 3.08% | 4.94% | 6.88% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.51% | 0.98% | 1.1% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 10.09 | 13.69 | 15.42 |
| Distribution rate | - | - | - | - | 26.7% | 12.8% | 12.7% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,634 | 5,306 | 5,705 |
| EBITDA 1 | - | - | 474 | 504 | 607.6 | 736.5 | 798.6 |
| EBIT 1 | - | - | 352 | 381 | 437.6 | 550.8 | 598.9 |
| Net income 1 | 194 | 320 | 248 | 281 | 288 | 390.7 | 440.1 |
| Net Debt 1 | - | - | 219 | 530 | 1,339 | 1,125 | 822.7 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 177.70 | 177.70 | 177.70 |
| Nbr of stocks (in thousands) | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - | - |
| Announcement Date | 1/28/22 | 3/22/24 | 1/27/25 | 1/26/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.61x | 1.38x | 10.55x | 1.51% | 528M | |
| 67.66x | 10.84x | 54.55x | 1.21% | 234B | |
| 49.33x | 8.62x | 15.31x | -.--% | 95.59B | |
| 46.43x | 9.91x | 34.5x | 1.19% | 61.13B | |
| 50.22x | - | - | 0.19% | 53.26B | |
| 49.13x | 8.62x | 31.05x | 0.97% | 51.7B | |
| 46.44x | 8.07x | 32.27x | 0.87% | 38.91B | |
| 34.64x | 8.32x | 27.54x | 0.53% | 36.58B | |
| 26.79x | 7.01x | 21.22x | 1.59% | 33.33B | |
| 42.11x | 4.64x | 22.61x | 1.11% | 31.8B | |
| Average | 43.04x | 7.49x | 27.73x | 0.92% | 63.71B | |
| Weighted average by Cap. | 53.26x | 9.28x | 37.08x | 0.88% |
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
