|
Market Closed -
Nasdaq Stockholm
20:00:00 07/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 55.60 SEK | -0.89% |
|
+2.02% | -10.03% |
| 09-01 | Nolato Buys Dutch Unitron | MT |
| 09-01 | Nolato to acquire Dutch Unitron | FW |
Company Valuation: Nolato AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,066 | 14,721 | 14,250 | 14,600 | 16,648 | 15,112 | - | - |
| Change | - | -49.35% | -3.2% | 2.46% | 14.02% | -9.22% | - | - |
| Enterprise Value (EV) 1 | 29,659 | 15,916 | 15,666 | 15,700 | 17,810 | 16,226 | 15,909 | 15,620 |
| Change | - | -46.33% | -1.57% | 0.22% | 13.43% | -8.89% | -1.96% | -1.82% |
| P/E | 25x | 21.1x | 32.9x | 22.2x | 21.5x | 19.8x | 16.2x | 14.6x |
| PBR | 6.1x | 2.73x | 2.76x | 2.54x | 3.01x | 2.59x | 2.4x | 2.23x |
| PEG | - | -0.5x | -0.9x | 0.4x | 1.2x | -10.69x | 0.7x | 1.3x |
| Capitalization / Revenue | 2.5x | 1.37x | 1.49x | 1.51x | 1.76x | 1.54x | 1.42x | 1.32x |
| EV / Revenue | 2.55x | 1.48x | 1.64x | 1.62x | 1.88x | 1.66x | 1.5x | 1.36x |
| EV / EBITDA | 16.4x | 11.3x | 12.5x | 10.4x | 11.2x | 10.1x | 8.77x | 7.97x |
| EV / EBIT | 22.2x | 18.4x | 23.8x | 17.2x | 17.4x | 15.8x | 13.1x | 11.7x |
| EV / FCF | 65.6x | - | 44.1x | 21.2x | 64.1x | 32.2x | 20.4x | 17.8x |
| FCF Yield | 1.52% | - | 2.27% | 4.73% | 1.56% | 3.11% | 4.91% | 5.62% |
| Dividend per Share 2 | 1.9 | 1.9 | 1.5 | 1.5 | 1.7 | 1.8 | 2.075 | 2.275 |
| Rate of return | 1.76% | 3.48% | 2.84% | 2.77% | 2.75% | 3.21% | 3.7% | 4.06% |
| EPS 2 | 4.32 | 2.59 | 1.61 | 2.44 | 2.88 | 2.827 | 3.468 | 3.845 |
| Distribution rate | 44% | 73.4% | 93.2% | 61.5% | 59% | 63.7% | 59.8% | 59.2% |
| Net sales 1 | 11,610 | 10,774 | 9,546 | 9,664 | 9,462 | 9,797 | 10,639 | 11,482 |
| EBITDA 1 | 1,805 | 1,411 | 1,253 | 1,516 | 1,591 | 1,610 | 1,814 | 1,960 |
| EBIT 1 | 1,333 | 867 | 657 | 913 | 1,024 | 1,030 | 1,215 | 1,339 |
| Net income 1 | 1,160 | 697 | 435 | 658 | 777 | 762.4 | 934.8 | 1,036 |
| Net Debt 1 | 593 | 1,195 | 1,416 | 1,100 | 1,162 | 1,114 | 796.3 | 507.3 |
| Reference price 2 | 107.90 | 54.65 | 52.90 | 54.20 | 61.80 | 56.10 | 56.10 | 56.10 |
| Nbr of stocks (in thousands) | 269,377 | 269,377 | 269,377 | 269,377 | 269,377 | 269,381 | - | - |
| Announcement Date | 07/02/22 | 08/02/23 | 06/02/24 | 07/02/25 | 05/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.85x | 1.66x | 10.08x | 3.21% | 1.51B | |
| 36.99x | 5.05x | 20.49x | 1.05% | 78.72B | |
| 30.55x | 4.57x | 19.66x | 2.18% | 37.8B | |
| 23.73x | 2.84x | 14.75x | 2.19% | 33.89B | |
| 14.35x | 1.5x | 8.37x | 2.91% | 31.7B | |
| 36.44x | 6.63x | 17.58x | 1.69% | 30.26B | |
| 14.48x | 1.39x | 8.58x | 2.19% | 25.89B | |
| 38.98x | 9.48x | 28.88x | 2.25% | 23.57B | |
| 9x | 2.54x | 5.07x | 2.9% | 18.9B | |
| 25.02x | 2.7x | 10.99x | 1.81% | 18B | |
| Average | 24.94x | 3.84x | 14.45x | 2.24% | 30.03B | |
| Weighted average by Cap. | 27.89x | 4.24x | 16.21x | 1.95% |
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
- NOLA B Stock
- Valuation Nolato AB
Select your edition
All financial news and data tailored to specific country editions
