Loading...
XSTO
NOTE
Market cap503mUSD
Jun 16, Last price  
164.80SEK
1D
3.65%
1Q
-8.34%
Jan 2017
869.41%
IPO
391.54%
Name

Note AB (publ)

Chart & Performance

D1W1MN
P/E
19.26
P/S
1.22
EPS
8.56
Div Yield, %
—
Shrs. gr., 5y
-0.22%
Rev. gr., 5y
17.25%
Revenues
3.90b
-8.07%
1,504,057,0001,741,492,0001,743,790,0001,709,450,0001,200,063,0001,210,716,0001,208,852,0001,029,241,000906,975,000964,022,0001,121,500,0001,098,080,0001,175,719,0001,378,577,0001,760,442,0001,873,792,0002,643,393,0003,687,202,0004,243,351,0003,901,000,000
Net income
248m
-22.49%
-55,676,00068,615,00078,242,00013,136,000-81,019,000-61,958,00039,392,00012,620,000650,00024,582,00034,636,00045,220,00072,135,00064,240,00092,272,000115,660,000194,063,000254,243,000319,956,000248,000,000
CFO
602m
+76.11%
69,915,00046,763,00048,347,00083,151,00042,568,000-25,620,00037,456,00098,142,0004,209,00015,715,00018,760,00048,599,00039,653,00026,771,00096,488,000188,704,000-33,125,00049,789,000341,840,000602,000,000
Dividend
Apr 24, 20201.2 SEK/sh
Earnings
Jul 14, 2025

Profile

NOTE AB (publ), together with its subsidiaries, provides electronics manufacturing services in Sweden, Finland, the United Kingdom, Estonia, China, and internationally. The company offers advanced production technology services in close collaboration with customers, such as component selection, developing test equipment, prototyping, and serial production, as well as after-sales services. It also produces PCBAs, sub-assemblies, and box build products. The company primarily serves the medtech, greentech, industrial, and communication industries. NOTE AB (publ) was incorporated in 1999 and is headquartered in Stockholm, Sweden.
URL
https://www.note-ems.com/
IPO date
Jun 23, 2004
Employees
1,500
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,901,000
-8.07%
4,243,351
15.08%
3,687,202
39.49%
Cost of revenue
3,537,000
3,870,851
3,330,121
Unusual Expense (Income)
NOPBT
364,000
372,500
357,081
NOPBT Margin
9.33%
8.78%
9.68%
Operating Taxes
62,000
69,893
56,526
Tax Rate
17.03%
18.76%
15.83%
NOPAT
302,000
302,607
300,555
Net income
248,000
-22.49%
319,956
25.85%
254,243
31.01%
Dividends
Dividend yield
Proceeds from repurchase of equity
11,664
BB yield
-0.22%
Debt
Debt current
380,000
476,688
400,339
Long-term debt
381,000
612,359
244,888
Deferred revenue
5,869
Other long-term liabilities
63,897
(5,869)
Net debt
350,000
917,116
555,348
Cash flow
Cash from operating activities
602,000
341,840
49,789
CAPEX
(91,727)
(47,117)
Cash from investing activities
(137,000)
(243,642)
(80,957)
Cash from financing activities
(236,000)
(11,839)
14,501
FCF
1,391,636
(986,982)
(79,002)
Balance
Cash
411,000
169,839
87,657
Long term investments
2,092
2,222
Excess cash
215,950
Stockholders' equity
1,149,166
851,542
Invested Capital
2,268,000
2,213,335
1,568,302
ROIC
13.48%
16.00%
21.80%
ROCE
15.50%
16.83%
22.19%
EV
Common stock shares outstanding
28,660
28,984
28,984
Price
148.00
-0.34%
148.50
-17.04%
179.00
-22.51%
Market cap
4,241,680
-1.45%
4,304,065
-17.04%
5,188,064
-22.19%
EV
4,591,680
5,221,181
5,743,412
EBITDA
486,000
484,337
440,325
EV/EBITDA
9.45
10.78
13.04
Interest
43,958
15,679
Interest/NOPBT
11.80%
4.39%