|
Real-time Estimate
Cboe Europe
14:23:15 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 223.75 SEK | +0.79% |
|
-2.40% | -13.71% |
| 11:42am | Stockholm Stock Exchange declines in early Thursday trading | FW |
| 11:13am | SEB raises Sagax and NP3 to buy | FW |
Company Valuation: NP3 AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 19,736 | 10,845 | 13,397 | 15,391 | 15,949 | 13,683 | - | - |
| Change | - | -45.05% | 23.53% | 14.88% | 3.63% | -14.21% | - | - |
| Enterprise Value (EV) 1 | 29,943 | 22,876 | 25,157 | 27,881 | 29,889 | 29,411 | 29,504 | 29,494 |
| Change | - | -23.6% | 9.97% | 10.83% | 7.21% | -1.6% | 0.32% | -0.03% |
| P/E | - | - | - | 17.6x | - | 11.8x | 13x | 12.7x |
| PBR | 3.6x | 1.69x | 2.03x | 1.9x | 1.8x | 1.29x | 1.18x | 1.08x |
| PEG | - | - | - | - | - | - | -1.34x | 4.12x |
| Capitalization / Revenue | 15.9x | 6.99x | 7.46x | 7.73x | 7.01x | 5.43x | 5.12x | 4.91x |
| EV / Revenue | 24.2x | 14.7x | 14x | 14x | 13.1x | 11.7x | 11x | 10.6x |
| EV / EBITDA | 29.6x | 21.2x | 19.7x | - | 18.3x | 16.1x | 15x | 14.3x |
| EV / EBIT | - | 18.6x | 20x | 19.4x | 17.7x | 15.9x | 15x | 14.4x |
| EV / FCF | - | - | - | - | - | -49.9x | 52.8x | 40.8x |
| FCF Yield | - | - | - | - | - | -2% | 1.89% | 2.45% |
| Dividend per Share 2 | 4.3 | 5 | 5.475 | 5.2 | 6.4 | 6.855 | 7.248 | 7.613 |
| Rate of return | 1.19% | 2.52% | 2.35% | 2.08% | 2.47% | 3.09% | 3.26% | 3.43% |
| EPS 2 | - | - | - | 14.17 | - | 18.84 | 17.01 | 17.54 |
| Distribution rate | - | - | - | 36.7% | - | 36.4% | 42.6% | 43.4% |
| Net sales 1 | 1,238 | 1,551 | 1,797 | 1,992 | 2,274 | 2,521 | 2,674 | 2,785 |
| EBITDA 1 | 1,013 | 1,081 | 1,279 | - | 1,634 | 1,832 | 1,960 | 2,056 |
| EBIT 1 | - | 1,232 | 1,259 | 1,438 | 1,684 | 1,853 | 1,972 | 2,053 |
| Net income 1 | 2,017 | 1,224 | -62 | 914 | 1,276 | 1,299 | 1,142 | 1,239 |
| Net Debt 1 | 10,207 | 12,031 | 11,760 | 12,490 | 13,940 | 15,728 | 15,821 | 15,812 |
| Reference price 2 | 362.50 | 198.60 | 233.00 | 250.00 | 259.00 | 222.00 | 222.00 | 222.00 |
| Nbr of stocks (in thousands) | 54,445 | 54,608 | 57,497 | 61,562 | 61,581 | 61,635 | - | - |
| Announcement Date | 11/02/22 | 06/04/23 | 09/02/24 | 07/02/25 | 06/02/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 11.66x | 16.05x | 3.09% | 1.37B | |
| 61.61x | - | - | - | 65.82B | |
| 14.08x | 4.56x | 12.27x | 3.6% | 40.07B | |
| 5.7x | 0.76x | 1.57x | 8.64% | 27.87B | |
| 8.36x | 1.48x | 7.93x | 4.24% | 27.77B | |
| 17.83x | 3.95x | 15.87x | 1.37% | 27.62B | |
| 13.63x | 3.06x | 14.66x | 2.57% | 25.25B | |
| 9.19x | 3.49x | 7.71x | -.--% | 21.67B | |
| 8.18x | 0.91x | 3.3x | 2.73% | 20.93B | |
| 10.37x | 2.04x | 8.39x | 4.05% | 20.85B | |
| Average | 16.55x | 3.55x | 9.75x | 3.36% | 27.92B | |
| Weighted average by Cap. | 23.15x | 2.74x | 9.36x | 3.52% |
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
- NP3 Stock
- Valuation NP3 AB
Select your edition
All financial news and data tailored to specific country editions
