|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-26 pm EDT
|
5-day change | 1st Jan Change | ||
| 159.70 SEK | +1.46% |
|
+10.21% | -12.16% |
| Aug. 25 | Note's CEO expects strong long-term growth in Security & Defence | FW |
| Aug. 25 | Reshuffles the small-cap portfolio, buys Note and Nordrest | 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 | 4,494 | - | - |
| Change | - | - | -0.34% | 20.99% | -13.42% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 5,832 | 5,618 | 5,316 |
| Change | - | - | 4.75% | 26.87% | 1.96% | -3.67% | -5.38% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 15.6x | 11.5x | 10.2x |
| PBR | - | - | 2.57x | 3.15x | 2.28x | 1.93x | 1.65x |
| PEG | - | - | -0.8x | 1.2x | 7.74x | 0.3x | 0.8x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 0.97x | 0.85x | 0.79x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.26x | 1.06x | 0.93x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 9.6x | 7.63x | 6.66x |
| EV / EBIT | - | - | 12.8x | 15x | 13.3x | 10.2x | 8.88x |
| EV / FCF | - | - | - | 15.8x | 29.5x | 18.4x | 13.1x |
| FCF Yield | - | - | - | 6.34% | 3.39% | 5.45% | 7.63% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.71% | 1.11% | 1.25% |
| 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 | 157.40 | 157.40 | 157.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.6x | 1.26x | 9.6x | 1.71% | 474M | |
| 54.36x | 8.7x | 43.79x | 1.5% | 187B | |
| 51.7x | 8.82x | 15.66x | -.--% | 97.53B | |
| 48.34x | 10.31x | 35.9x | 1.14% | 62.84B | |
| 54.17x | 9.53x | 34.32x | 0.88% | 56.31B | |
| 40.34x | - | - | 0.2% | 51.75B | |
| 7280.56x | 68.74x | 2182.02x | - | 39.01B | |
| 26.08x | 7.18x | 20.11x | 1.3% | 35B | |
| 45x | 7.51x | 30.48x | 0.97% | 34.56B | |
| 31.04x | 7.36x | 24.13x | 0.7% | 32.72B | |
| Average | 764.72x | 14.38x | 266.22x | 0.93% | 59.71B | |
| Weighted average by Cap. | 520.63x | 13.03x | 186.25x | 0.92% |
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
