Company Valuation: Aasen Sparebank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 145 117.6 228.3 215.2 242.1 233.5 - -
Change - -18.88% 94.13% -5.74% 12.51% -3.56% - -
Enterprise Value (EV) 145 117.6 228.3 215.2 242.1 233.5 233.5 233.5
Change - -18.88% 94.13% -5.74% 12.51% -3.56% 0% 0%
P/E 15.8x 17.5x 10.8x 10.9x 13x 14.9x 10.7x 9.87x
PBR 0.26x 0.29x 0.31x 0.26x 1.2x 1.1x 1.08x 1.06x
PEG - -0.7x 0.1x -1.66x -2.47x -0.9x 0.3x 1.12x
Capitalization / Revenue 1.21x 0.94x 1.34x 1.19x 1.31x 1.26x 1.07x 0.98x
EV / Revenue 0x 0x 0x 0x 0x 1.26x 1.07x 0.98x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 2.55x 1.9x 1.68x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 7 6.5 9 9 10 7.3 9.7 10.3
Rate of return 4.9% 5.6% 6.82% 7.23% 7.14% 5.41% 7.19% 7.63%
EPS 2 9.04 6.61 12.2 11.4 10.8 9.07 12.57 13.68
Distribution rate 77.4% 98.3% 73.8% 78.9% 92.6% 80.5% 77.2% 75.3%
Net sales 1 120.2 125.1 169.9 180.8 185 185.1 218.8 237.1
EBITDA - - - - - - - -
EBIT 1 56.3 63.28 96.99 96.16 96.6 91.5 122.7 138.9
Net income 1 40.72 49.62 76.34 78.98 81.93 60.7 88.2 102.2
Net Debt - - - - - - - -
Reference price 2 143.00 116.00 132.00 124.42 139.98 135.00 135.00 135.00
Nbr of stocks (in thousands) 1,014 1,014 1,730 1,730 1,730 1,730 - -
Announcement Date 3/3/22 3/2/23 3/7/24 3/6/25 3/5/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.88x - - 5.41% 24.35M
13.07x - - 1.92% 879B
6.38x - - 4.86% 418B
11.77x - - 2.19% 381B
6.76x - - 4.69% 358B
12.16x - - 4.28% 340B
6.31x - - 4.89% 336B
6.89x - - 4.62% 304B
17.25x - - 2.44% 273B
14.75x - - 2.67% 265B
Average 11.02x 3.8% 355.41B
Weighted average by Cap. 10.70x 3.41%

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

  1. Stock Market
  2. Stocks
  3. AASB Stock
  4. Valuation Aasen Sparebank