|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 250.50 SEK | 0.00% |
|
-0.60% | +1.01% |
| 07-01 | Pareto makes two changes to its Swedish monthly portfolio, adding Bilia and Nordrest | FW |
| 06-30 | Nordrest Extends Meal Services Contract With VEAB in Växjö | 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 | 3,188 | - | - |
| Change | - | 132.59% | 1.01% | - | - |
| Enterprise Value (EV) 1 | 1,241 | 3,075 | 3,126 | 2,980 | 2,828 |
| Change | - | 147.9% | 1.65% | -4.67% | -5.09% |
| P/E | 11.1x | 16.3x | 14.9x | 12.9x | 11.5x |
| PBR | - | 8.55x | 9.33x | 6.69x | 5.1x |
| PEG | - | 0.3x | 1.4x | 0.8x | 0.9x |
| Capitalization / Revenue | 0.71x | 1.24x | 1.11x | 1.02x | 0.95x |
| EV / Revenue | 0.65x | 1.21x | 1.09x | 0.96x | 0.84x |
| EV / EBITDA | 6.28x | 9.26x | 8.51x | 7.44x | 6.54x |
| EV / EBIT | 7.73x | 11.6x | 10.8x | 9.02x | 7.69x |
| EV / FCF | - | - | 11.9x | 11.5x | 10x |
| FCF Yield | - | - | 8.41% | 8.69% | 9.97% |
| Dividend per Share 2 | 5 | 8.5 | 8.398 | 9.709 | 10.9 |
| Rate of return | 4.58% | 3.43% | 3.35% | 3.88% | 4.35% |
| EPS 2 | 9.82 | 15.22 | 16.8 | 19.42 | 21.8 |
| Distribution rate | 50.9% | 55.8% | 50% | 50% | 50% |
| Net sales 1 | 1,908 | 2,545 | 2,867 | 3,113 | 3,352 |
| EBITDA 1 | 197.6 | 332 | 367.3 | 400.7 | 432.8 |
| EBIT 1 | 160.6 | 265.6 | 288.2 | 330.3 | 367.6 |
| Net income 1 | 119.7 | 196.1 | 213.7 | 247.1 | 277.5 |
| Net Debt 1 | -116.3 | -80.68 | -61.72 | -207.8 | -359.6 |
| Reference price 2 | 109.20 | 248.00 | 250.50 | 250.50 | 250.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.91x | 1.09x | 8.51x | 3.35% | 331M | |
| 52.46x | 3.49x | 23.39x | 2.39% | 120B | |
| 23.88x | 1.2x | 11.87x | 2.32% | 53.71B | |
| 18.84x | 1.87x | 11.45x | 3.01% | 22.74B | |
| 11.15x | 1.56x | 6.97x | 2.78% | 10.36B | |
| 30.84x | 0.46x | 8.66x | 3.16% | 9.09B | |
| 28.94x | 1.13x | 10.58x | 0.88% | 8.96B | |
| 12.31x | 1.08x | 6.14x | 7.18% | 8.29B | |
| 123.91x | 5.13x | 40.02x | -.--% | 8.01B | |
| 38.23x | 2.62x | 14.71x | 0.38% | 7.57B | |
| Average | 35.55x | 1.96x | 14.23x | 2.55% | 24.93B | |
| Weighted average by Cap. | 40.36x | 2.52x | 17.82x | 2.44% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
