Company Valuation: B2 Impact ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,217 3,043 2,709 3,707 6,744 9,272 - -
Change - -27.84% -10.98% 36.85% 81.9% 37.49% - -
Enterprise Value (EV) 1 13,284 12,085 11,744 12,993 16,628 19,868 20,164 20,497
Change - -9.03% -2.82% 10.64% 27.97% 19.49% 1.49% 1.65%
P/E 7.45x 9.59x 7.82x 13.4x 11x 11.2x 10.3x 9.97x
PBR 0.85x 0.6x 0.51x 0.66x 1.18x 1.64x 1.6x 1.59x
PEG - -0.2x 0.5x -0.7x 0x 0.3x 1.24x 3.02x
Capitalization / Revenue 1.39x 0.99x 0.72x 1.01x 1.79x 2.35x 2.24x 2.17x
EV / Revenue 4.38x 3.92x 3.11x 3.53x 4.42x 5.04x 4.88x 4.79x
EV / EBITDA 9.52x 8.53x 6.97x 8.17x 9.06x 9.95x 9.64x 9.44x
EV / EBIT 10.2x 9.06x 7.44x 8.66x 9.59x 10.4x 10x 9.82x
EV / FCF 5.77x 9.73x 5.46x 6.9x 13.4x 61.5x 21x 17.8x
FCF Yield 17.3% 10.3% 18.3% 14.5% 7.46% 1.63% 4.77% 5.63%
Dividend per Share 2 0.42 0.2 0.7 1.5 1.9 2.2 2.383 2.483
Rate of return 4.05% 2.54% 9.52% 14.9% 10.4% 8.8% 9.53% 9.93%
EPS 2 1.39 0.82 0.94 0.75 1.66 2.24 2.427 2.507
Distribution rate 30.2% 24.4% 74.5% 200% 114% 98.2% 98.2% 99.1%
Net sales 1 3,036 3,085 3,775 3,683 3,759 3,940 4,134 4,278
EBITDA 1 1,396 1,417 1,684 1,591 1,835 1,996 2,092 2,171
EBIT 1 1,308 1,334 1,578 1,500 1,734 1,909 2,008 2,088
Net income 1 573 326 363 277 621 817.7 906.1 935.3
Net Debt 1 9,067 9,042 9,035 9,286 9,884 10,596 10,893 11,225
Reference price 2 10.36 7.86 7.35 10.06 18.24 25.00 25.00 25.00
Nbr of stocks (in thousands) 407,086 387,181 368,595 368,532 369,727 370,870 - -
Announcement Date 2/10/22 2/15/23 2/15/24 2/13/25 2/12/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.68x5x10x8.4% 993M
6.29x - - 4.71% 12.93B
12.02x4.35x46.46x3.85% 12.42B
12.34x - - 3.99% 11.65B
5.23x - - 6.07% 9.28B
20.16x15.16x - 1.17% 8.24B
15.76x - - 2.57% 7.89B
9.16x8.8x18.82x5.18% 5.99B
Average 11.58x 8.33x 25.09x 4.49% 8.67B
Weighted average by Cap. 11.24x 8.56x 36.06x 4.05%

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. B2H Stock
  4. Valuation B2 Impact ASA