|
Market Closed -
Nasdaq Stockholm
20:00:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 265.50 SEK | -0.38% |
|
-7.65% | +7.06% |
| 09-09 | Nordrest executive sells shares for about 1.4 million kronor | FW |
| 09-04 | Stockholm stocks rose for a second straight day, OMXS30 index up 0.2 percent | FW |
Company Valuation: Nordrest Holding AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,357 | 3,156 | 3,379 | - | - |
| Change | - | 132.59% | 7.06% | - | - |
| Enterprise Value (EV) 1 | 1,241 | 3,075 | 3,302 | 3,121 | 2,946 |
| Change | - | 147.9% | 7.36% | -5.46% | -5.64% |
| P/E | 11.1x | 16.3x | 14.7x | 12.2x | 10.9x |
| PBR | - | 8.55x | 9.52x | 6.6x | 5x |
| PEG | - | 0.3x | 0.8x | 0.6x | 1x |
| Capitalization / Revenue | 0.71x | 1.24x | 1.14x | 1.01x | 0.95x |
| EV / Revenue | 0.65x | 1.21x | 1.11x | 0.93x | 0.83x |
| EV / EBITDA | 6.28x | 9.26x | 8.52x | 7.17x | 6.32x |
| EV / EBIT | 7.73x | 11.6x | 11x | 8.8x | 7.5x |
| EV / FCF | - | - | 12.9x | 10.3x | 9.15x |
| FCF Yield | - | - | 7.75% | 9.68% | 10.9% |
| Dividend per Share 2 | 5 | 8.5 | 9.048 | 10.9 | 12.13 |
| Rate of return | 4.58% | 3.43% | 3.41% | 4.11% | 4.57% |
| EPS 2 | 9.82 | 15.22 | 18.1 | 21.8 | 24.26 |
| Distribution rate | 50.9% | 55.8% | 50% | 50% | 50% |
| Net sales 1 | 1,908 | 2,545 | 2,972 | 3,351 | 3,555 |
| EBITDA 1 | 197.6 | 332 | 387.4 | 435.6 | 466.4 |
| EBIT 1 | 160.6 | 265.6 | 300.7 | 354.5 | 392.9 |
| Net income 1 | 119.7 | 196.1 | 230.3 | 277.4 | 308.7 |
| Net Debt 1 | -116.3 | -80.68 | -77.13 | -257.3 | -433.2 |
| Reference price 2 | 109.20 | 248.00 | 265.50 | 265.50 | 265.50 |
| Nbr of stocks (in thousands) | 12,426 | 12,726 | 12,726 | - | - |
| Announcement Date | 06/03/25 | 18/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.67x | 1.11x | 8.52x | 3.41% | 349M | |
| 43.19x | 3.5x | 22.8x | 2.55% | 113B | |
| 23.34x | 1.18x | 11.63x | 2.39% | 52.45B | |
| 18.64x | 1.89x | 11.42x | 3.09% | 23.83B | |
| 31.64x | 1.38x | 11.59x | 0.75% | 11.45B | |
| 32.99x | 0.48x | 8.99x | 2.92% | 9.55B | |
| 12.66x | 1.53x | 7.5x | 2.21% | 9.46B | |
| 36.02x | 2.51x | 13.88x | 0.41% | 7.65B | |
| 11.38x | 0.92x | 5.68x | 7.92% | 7.15B | |
| 14.35x | 2.51x | 9.83x | 3.25% | 6.94B | |
| Average | 23.89x | 1.70x | 11.18x | 2.89% | 24.14B | |
| Weighted average by Cap. | 32.26x | 2.40x | 16.39x | 2.6% |
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
- NREST Stock
- Valuation Nordrest Holding AB
Select your edition
All financial news and data tailored to specific country editions
