Loading...
XSTONOTE
Market cap392mUSD
Dec 23, Last price  
149.70SEK
1D
0.81%
1Q
34.50%
Jan 2017
780.59%
Name

Note AB (publ)

Chart & Performance

D1W1MN
XSTO:NOTE chart
P/E
13.56
P/S
1.02
EPS
11.04
Div Yield, %
0.00%
Shrs. gr., 5y
0.08%
Rev. gr., 5y
25.21%
Revenues
4.24b
+15.08%
1,103,146,0001,504,057,0001,741,492,0001,743,790,0001,709,450,0001,200,063,0001,210,716,0001,208,852,0001,029,241,000906,975,000964,022,0001,121,500,0001,098,080,0001,175,719,0001,378,577,0001,760,442,0001,873,792,0002,643,393,0003,687,202,0004,243,351,000
Net income
320m
+25.85%
10,533,000-55,676,00068,615,00078,242,00013,136,000-81,019,000-61,958,00039,392,00012,620,000650,00024,582,00034,636,00045,220,00072,135,00064,240,00092,272,000115,660,000194,063,000254,243,000319,956,000
CFO
342m
+586.58%
10,533,00069,915,00046,763,00048,347,00083,151,00042,568,000-25,620,00037,456,00098,142,0004,209,00015,715,00018,760,00048,599,00039,653,00026,771,00096,488,000188,704,000-33,125,00049,789,000341,840,000
Dividend
Apr 24, 20201.2 SEK/sh
Earnings
Jan 27, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
4,243,351
15.08%
3,687,202
39.49%
2,643,393
41.07%
Cost of revenue
3,870,851
3,330,121
2,389,474
Unusual Expense (Income)
NOPBT
372,500
357,081
253,919
NOPBT Margin
8.78%
9.68%
9.61%
Operating Taxes
69,893
56,526
42,681
Tax Rate
18.76%
15.83%
16.81%
NOPAT
302,607
300,555
211,238
Net income
319,956
25.85%
254,243
31.01%
194,063
67.79%
Dividends
Dividend yield
Proceeds from repurchase of equity
11,664
6,119
BB yield
-0.22%
-0.09%
Debt
Debt current
476,688
400,339
310,476
Long-term debt
612,359
244,888
362,693
Deferred revenue
5,869
12,349
Other long-term liabilities
63,897
(5,869)
(12,349)
Net debt
917,116
555,348
573,028
Cash flow
Cash from operating activities
341,840
49,789
(33,125)
CAPEX
(91,727)
(47,117)
(28,644)
Cash from investing activities
(243,642)
(80,957)
(108,788)
Cash from financing activities
(11,839)
14,501
168,225
FCF
(986,982)
(79,002)
(269,058)
Balance
Cash
169,839
87,657
99,174
Long term investments
2,092
2,222
967
Excess cash
Stockholders' equity
1,149,166
851,542
564,770
Invested Capital
2,213,335
1,568,302
1,189,517
ROIC
16.00%
21.80%
22.63%
ROCE
16.83%
22.19%
20.86%
EV
Common stock shares outstanding
28,984
28,984
28,864
Price
148.50
-17.04%
179.00
-22.51%
231.00
287.58%
Market cap
4,304,065
-17.04%
5,188,064
-22.19%
6,667,575
291.87%
EV
5,221,181
5,743,412
7,240,603
EBITDA
484,337
440,325
320,294
EV/EBITDA
10.78
13.04
22.61
Interest
43,958
15,679
6,392
Interest/NOPBT
11.80%
4.39%
2.52%