Valuation BEWI ASA

Stocks

Real-time Oslo Bors 05:49:49 2026-11-11 EST			5-day change	1st Jan Change
19.34 ^NOK	+0.62%		+0.10%	+3.09%

11-05	SB1 Markets cuts its target price for Bewi to 24 Norwegian kroner (26), reiterates buy	FW
11-04	BEWI ASA Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,178	834.2	439.6	432.2	375.8	427.9	-	-
Change	-	-29.16%	-47.3%	-1.69%	-13.04%	13.86%	-	-
Enterprise Value (EV) ¹	1,298	1,384	987.2	943.2	790.3	810.6	729.6	685
Change	-	6.65%	-28.68%	-4.46%	-16.2%	2.57%	-9.99%	-6.11%
P/E	32.7x	20.8x	-25.5x	-15x	19.9x	172x	27.7x	15x
PBR	4.67x	1.99x	1.09x	1.17x	0.73x	0.91x	0.87x	0.83x
PEG	-	-2.39x	0x	-0.2x	-0x	-2x	0x	0.2x
Capitalization / Revenue	1.57x	0.79x	0.4x	0.43x	0.47x	0.48x	0.46x	0.45x
EV / Revenue	1.73x	1.32x	0.89x	0.93x	0.99x	0.91x	0.79x	0.71x
EV / EBITDA	11.9x	10.4x	9.07x	10.3x	9.72x	7.31x	6.04x	5.16x
EV / EBIT	18.2x	16x	24.4x	46.9x	71.2x	18.4x	13.1x	9.97x
EV / FCF	39.7x	-494x	39.8x	18.9x	-38.4x	15.8x	11.4x	9.66x
FCF Yield	2.52%	-0.2%	2.51%	5.3%	-2.61%	6.33%	8.74%	10.4%
Dividend per Share ²	0.1092	0.0549	-	-	-	0.01	0.0267	0.03
Rate of return	1.45%	1.26%	-	-	-	0.55%	1.47%	1.66%
EPS ²	0.23	0.21	-0.09	-0.15	0.08	0.0105	0.0653	0.1205
Distribution rate	47.5%	26.1%	-	-	-	95.1%	40.8%	24.9%
Net sales ¹	748.2	1,050	1,105	1,015	796.2	895.3	920.5	958.5
EBITDA ¹	109	133.6	108.8	91.2	81.3	110.8	120.9	132.8
EBIT ¹	71.2	86.3	40.5	20.1	11.1	44.17	55.6	68.72
Net income ¹	35.7	34.4	-18	-29.6	15.6	1.804	15.35	28.68
Net Debt ¹	120.3	550	547.6	511	414.5	382.7	301.7	257.1
Reference price ²	7.519	4.359	2.293	2.254	1.589	1.809	1.809	1.809
Nbr of stocks (in thousands)	156,611	191,348	191,722	191,722	236,522	236,522	-	-
Announcement Date	2/24/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEWI ASA	171.98x	0.91x	7.31x	0.55%	477M
AMCOR PLC	15.32x	1.38x	8.7x	5.84%	20.84B
BRAMBLES LIMITED	20.39x	3.19x	8.98x	3%	20.01B
BALL CORPORATION	26.09x	1.5x	10.68x	1.2%	17.38B
AVERY DENNISON CORPORATION	19.94x	1.87x	11.49x	2.1%	14.27B
CROWN HOLDINGS, INC.	16.8x	1.3x	8.63x	1.14%	13.16B
CCL INDUSTRIES INC.	19.83x	2.27x	10.78x	1.44%	11.88B
APTARGROUP, INC.	32.76x	2.5x	12.17x	1.35%	9.14B
STORA ENSO OYJ	39.76x	1.08x	7.87x	2.92%	8.32B
Average	40.32x	1.78x	9.62x	2.17%	13B
Weighted average by Cap.	22.81x	1.92x	9.80x	2.61%