|
Delayed
Nasdaq Stockholm
18:16:27 26/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 263.00 SEK | -0.19% |
|
+5.36% | +7.06% |
| 04:03pm | Calendar Thursday, August 27 | FW |
| 08-25 | Reshuffles the small-cap portfolio, buys Note and Nordrest | 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 | 3,353 | - | - |
| Change | - | 132.59% | 6.25% | - | - |
| Enterprise Value (EV) 1 | 1,241 | 3,075 | 3,316 | 3,169 | 3,010 |
| Change | - | 147.9% | 7.83% | -4.43% | -5.02% |
| P/E | 11.1x | 16.3x | 15.8x | 13.6x | 11.9x |
| PBR | - | 8.55x | 9.82x | 7.03x | 5.36x |
| PEG | - | 0.3x | 1.59x | 0.9x | 0.8x |
| Capitalization / Revenue | 0.71x | 1.24x | 1.16x | 1.05x | 0.98x |
| EV / Revenue | 0.65x | 1.21x | 1.15x | 0.99x | 0.88x |
| EV / EBITDA | 6.28x | 9.26x | 9.04x | 7.86x | 6.81x |
| EV / EBIT | 7.73x | 11.6x | 11.5x | 9.55x | 7.98x |
| EV / FCF | - | - | 12.9x | 12.2x | 10.5x |
| FCF Yield | - | - | 7.75% | 8.2% | 9.57% |
| Dividend per Share 2 | 5 | 8.5 | 8.36 | 9.66 | 11.09 |
| Rate of return | 4.58% | 3.43% | 3.17% | 3.67% | 4.21% |
| EPS 2 | 9.82 | 15.22 | 16.73 | 19.31 | 22.19 |
| Distribution rate | 50.9% | 55.8% | 50% | 50% | 50% |
| Net sales 1 | 1,908 | 2,545 | 2,892 | 3,188 | 3,434 |
| EBITDA 1 | 197.6 | 332 | 367 | 403 | 442 |
| EBIT 1 | 160.6 | 265.6 | 288 | 332 | 377 |
| Net income 1 | 119.7 | 196.1 | 214 | 249 | 285 |
| Net Debt 1 | -116.3 | -80.68 | -37 | -184 | -343 |
| Reference price 2 | 109.20 | 248.00 | 263.50 | 263.50 | 263.50 |
| Nbr of stocks (in thousands) | 12,426 | 12,726 | 12,726 | - | - |
| Announcement Date | 3/6/25 A | 2/18/26 A | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.75x | 1.15x | 9.04x | 3.17% | 354M | |
| 46.26x | 3.67x | 23.89x | 2.38% | 121B | |
| 23.28x | 1.18x | 11.61x | 2.4% | 52.37B | |
| 19.58x | 1.98x | 11.95x | 2.94% | 25.03B | |
| 12.77x | 1.84x | 8.28x | 0.81% | 12B | |
| 33.49x | 1.4x | 11.75x | 0.72% | 11.48B | |
| 32.27x | 0.48x | 9.05x | 2.9% | 9.7B | |
| 126.91x | 5.16x | 40.71x | -.--% | 8.09B | |
| 12.92x | 1.06x | 6.13x | 7.14% | 8.11B | |
| 39.58x | 2.81x | 15.48x | 0.36% | 8.13B | |
| Average | 36.28x | 2.07x | 14.79x | 2.28% | 25.58B | |
| Weighted average by Cap. | 37.51x | 2.62x | 18.05x | 2.32% |
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
