NOTE AB (publ) (STO:NOTE)

NOTE AB Ratios and Metrics

Market cap in millions SEK. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 27, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	4,671	4,290	4,304	5,188	6,603	1,691
Market Cap Growth	18.41%	-0.34%	-17.04%	-21.43%	290.47%	48.46%
Enterprise Value	4,774	4,630	5,035	5,666	6,899	1,782
Last Close Price	164.00	141.88	142.36	171.60	221.45	57.14
PE Ratio	18.90	17.30	13.45	20.41	34.02	14.62
PS Ratio	1.21	1.10	1.01	1.41	2.50	0.90
PB Ratio	2.84	2.62	3.08	4.72	8.25	2.98
P/TBV Ratio	3.52	3.27	3.97	5.78	10.58	3.83
P/FCF Ratio	7.85	8.37	17.21	1536.29	-	9.79
P/OCF Ratio	6.73	7.13	12.59	104.20	-	8.96
EV/Sales Ratio	1.24	1.19	1.19	1.54	2.61	0.95
EV/EBITDA Ratio	9.91	10.33	11.03	13.68	22.60	10.51
EV/EBIT Ratio	13.30	12.79	13.17	15.72	26.21	12.72
EV/FCF Ratio	8.02	9.04	20.13	1677.84	-	10.32
Debt / Equity Ratio	0.39	0.39	0.54	0.50	0.59	0.27
Debt / EBITDA Ratio	1.30	1.31	1.54	1.26	1.44	0.82
Debt / FCF Ratio	1.07	1.23	3.01	163.76	-	0.89
Asset Turnover	1.15	1.21	1.42	1.50	1.62	1.67
Inventory Turnover	3.10	3.00	2.93	3.00	3.69	4.56
Quick Ratio	1.11	1.06	0.72	0.67	0.69	0.98
Current Ratio	1.81	1.85	1.61	1.53	1.45	1.82
Return on Equity (ROE)	15.84%	16.35%	25.65%	26.78%	28.37%	22.40%
Return on Assets (ROA)	6.92%	7.04%	7.99%	9.14%	10.05%	7.82%
Return on Capital (ROIC)	10.08%	10.24%	12.58%	15.43%	16.53%	12.06%
Return on Capital Employed (ROCE)	18.60%	18.40%	22.00%	27.90%	26.70%	20.70%
Earnings Yield	5.33%	5.78%	7.43%	4.90%	2.94%	6.84%
FCF Yield	12.74%	11.94%	5.81%	0.07%	-0.92%	10.22%
Dividend Yield	4.30%	4.93%	-	-	-	-
Buyback Yield / Dilution	0.99%	0.56%	-0.04%	-0.38%	-1.11%	-2.06%
Total Shareholder Return	5.05%	5.50%	-0.04%	-0.38%	-1.11%	-2.06%

Updated Jan 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.