|
Delayed
Nasdaq Stockholm
14:53:21 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 268.50 SEK | -0.92% |
|
-5.79% | +8.27% |
| 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 | 3,449 | - | - |
| Change | - | 132.59% | 9.27% | - | - |
| Enterprise Value (EV) 1 | 1,241 | 3,075 | 3,372 | 3,191 | 3,016 |
| Change | - | 147.9% | 9.63% | -5.34% | -5.51% |
| P/E | 11.1x | 16.3x | 15x | 12.4x | 11.2x |
| PBR | - | 8.55x | 9.72x | 6.74x | 5.1x |
| PEG | - | 0.3x | 0.8x | 0.6x | 1x |
| Capitalization / Revenue | 0.71x | 1.24x | 1.16x | 1.03x | 0.97x |
| EV / Revenue | 0.65x | 1.21x | 1.13x | 0.95x | 0.85x |
| EV / EBITDA | 6.28x | 9.26x | 8.7x | 7.33x | 6.47x |
| EV / EBIT | 7.73x | 11.6x | 11.2x | 9x | 7.68x |
| EV / FCF | - | - | 13.2x | 10.6x | 9.36x |
| FCF Yield | - | - | 7.59% | 9.46% | 10.7% |
| Dividend per Share 2 | 5 | 8.5 | 9.048 | 10.9 | 12.13 |
| Rate of return | 4.58% | 3.43% | 3.34% | 4.02% | 4.48% |
| 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 | 271.00 | 271.00 | 271.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.98x | 1.13x | 8.7x | 3.34% | 359M | |
| 43.76x | 3.54x | 23.05x | 2.52% | 114B | |
| 23.07x | 1.17x | 11.53x | 2.42% | 51.91B | |
| 18.6x | 1.89x | 11.4x | 3.1% | 23.78B | |
| 33.05x | 1.44x | 12.07x | 0.72% | 11.96B | |
| 32.36x | 0.48x | 9.07x | 2.89% | 9.69B | |
| 12.96x | 1.57x | 7.71x | 2.16% | 9.68B | |
| 38.43x | 2.67x | 14.72x | 0.38% | 8.16B | |
| 11.71x | 0.94x | 5.74x | 7.69% | 7.35B | |
| 15.06x | 2.66x | 10.39x | 3.09% | 7.28B | |
| Average | 24.40x | 1.75x | 11.44x | 2.83% | 24.42B | |
| Weighted average by Cap. | 32.67x | 2.44x | 16.57x | 2.57% |
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
