|
Market Closed -
Nasdaq Stockholm
21:00:00 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 156.80 SEK | +1.75% |
|
-13.42% | -13.75% |
| 10:35am | Nordea lowers target price for Note to SEK 195 (200), reiterates buy | FW |
| 10-23 | NOTE AB, Q3 2026 Earnings Call, Oct 23, 2026 |
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 | 4,399 | - | - |
| Change | - | - | -0.34% | 20.99% | -15.24% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 5,817 | 5,652 | 5,402 |
| Change | - | - | 4.75% | 26.87% | 1.69% | -2.83% | -4.43% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 16.4x | 11.8x | 10.4x |
| PBR | - | - | 2.57x | 3.15x | 2.3x | 1.97x | 1.71x |
| PEG | - | - | -0.8x | 1.2x | -3.15x | 0.3x | 0.7x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 0.97x | 0.84x | 0.78x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.28x | 1.08x | 0.96x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 9.9x | 7.8x | 6.8x |
| EV / EBIT | - | - | 12.8x | 15x | 13.5x | 10.5x | 9.14x |
| EV / FCF | - | - | - | 15.8x | 121x | 22.2x | 15.4x |
| FCF Yield | - | - | - | 6.34% | 0.83% | 4.5% | 6.51% |
| Dividend per Share 2 | - | - | - | - | 1.305 | 1.7 | 1.96 |
| Rate of return | - | - | - | - | 0.85% | 1.1% | 1.27% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 9.375 | 13.02 | 14.88 |
| Distribution rate | - | - | - | - | 13.9% | 13.1% | 13.2% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,532 | 5,223 | 5,638 |
| EBITDA 1 | - | - | 474 | 504 | 587.4 | 724.3 | 794.2 |
| EBIT 1 | - | - | 352 | 381 | 429.8 | 536.4 | 591 |
| Net income 1 | 194 | 320 | 248 | 281 | 267.8 | 371.8 | 424 |
| Net Debt 1 | - | - | 219 | 530 | 1,418 | 1,253 | 1,003 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 154.10 | 154.10 | 154.10 |
| Nbr of stocks (in thousands) | 28,584 | 28,984 | 28,984 | 28,549 | 28,549 | - | - |
| Announcement Date | 28/01/22 | 22/03/24 | 27/01/25 | 26/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.43x | 1.27x | 9.53x | 0.87% | 443M | |
| 21.1x | 12.03x | 18.14x | 0.36% | 5,094B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,897B | |
| 34.71x | 14.72x | 21.62x | 0.81% | 1,536B | |
| 5.07x | 3.1x | 3.45x | 0.07% | 993B | |
| 90.54x | 16.32x | 61.89x | -.--% | 844B | |
| 3.6x | 2.2x | 2.65x | 0.26% | 703B | |
| -37.67x | 7.57x | 21.11x | -.--% | 457B | |
| 31.42x | 11.81x | 21.51x | 2.03% | 260B | |
| Average | 20.76x | 8.85x | 19.36x | 0.62% | 1,309B | |
| Weighted average by Cap. | 23.49x | 10.94x | 19.15x | 0.51% |
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
