|
Real-time Estimate
Cboe Europe
15:06:36 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 180.00 SEK | +0.61% |
|
+1.93% | -1.10% |
| 09-04 | SEB sees a turnaround for Note, raises recommendation to buy | FW |
| 09-04 | SEB upgrades Note to buy (hold), target price 197 kronor (160) | FW |
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 | 5,107 | - | - |
| Change | - | - | -0.34% | 20.99% | -1.6% | - | - |
| Enterprise Value (EV) 1 | 6,603 | 4,304 | 4,509 | 5,720 | 6,446 | 6,232 | 5,930 |
| Change | - | - | 4.75% | 26.87% | 12.69% | -3.32% | -4.85% |
| P/E | 34.4x | 13.5x | 17.2x | 18.4x | 17.7x | 13.1x | 11.6x |
| PBR | - | - | 2.57x | 3.15x | 2.59x | 2.2x | 1.88x |
| PEG | - | - | -0.8x | 1.2x | 8.79x | 0.4x | 0.9x |
| Capitalization / Revenue | - | - | 1.1x | 1.36x | 1.1x | 0.96x | 0.9x |
| EV / Revenue | - | - | 1.16x | 1.5x | 1.39x | 1.17x | 1.04x |
| EV / EBITDA | - | - | 9.51x | 11.3x | 10.6x | 8.46x | 7.43x |
| EV / EBIT | - | - | 12.8x | 15x | 14.7x | 11.3x | 9.9x |
| EV / FCF | - | - | - | 15.8x | 32.6x | 20.4x | 14.6x |
| FCF Yield | - | - | - | 6.34% | 3.07% | 4.91% | 6.84% |
| Dividend per Share 2 | - | - | - | - | 2.69 | 1.75 | 1.96 |
| Rate of return | - | - | - | - | 1.5% | 0.98% | 1.1% |
| EPS 2 | 6.72 | 11.04 | 8.61 | 9.89 | 10.09 | 13.69 | 15.42 |
| Distribution rate | - | - | - | - | 26.7% | 12.8% | 12.7% |
| Net sales 1 | - | - | 3,901 | 3,814 | 4,634 | 5,306 | 5,705 |
| EBITDA 1 | - | - | 474 | 504 | 607.6 | 736.5 | 798.6 |
| EBIT 1 | - | - | 352 | 381 | 437.6 | 550.8 | 598.9 |
| Net income 1 | 194 | 320 | 248 | 281 | 288 | 390.7 | 440.1 |
| Net Debt 1 | - | - | 219 | 530 | 1,339 | 1,125 | 822.7 |
| Reference price 2 | 231.00 | 148.50 | 148.00 | 181.80 | 178.90 | 178.90 | 178.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.73x | 1.39x | 10.61x | 1.5% | 529M | |
| 69.05x | 11.07x | 55.7x | 1.18% | 238B | |
| 47.59x | 8.51x | 15.11x | -.--% | 93.89B | |
| 46.43x | 9.91x | 34.5x | 1.19% | 60.84B | |
| 49.63x | - | - | 0.19% | 52.62B | |
| 49.18x | 8.63x | 31.08x | 0.97% | 51.51B | |
| 47.53x | 8.26x | 33.02x | 0.85% | 39.82B | |
| 34.74x | 8.34x | 27.62x | 0.53% | 36.68B | |
| 26.38x | 6.89x | 20.88x | 1.61% | 32.76B | |
| 41.84x | 4.61x | 22.46x | 1.12% | 31.59B | |
| Average | 43.01x | 7.51x | 27.89x | 0.92% | 63.82B | |
| Weighted average by Cap. | 53.64x | 9.37x | 37.74x | 0.87% |
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
