Company Valuation: Bohus ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 3,685 - -
Change - - -
Enterprise Value (EV) 1 5,334 5,283 5,173
Change - -0.96% -2.08%
P/E 13.3x 9.76x 8.06x
PBR 3.01x 2.74x 2.52x
PEG - 0.3x 0.4x
Capitalization / Revenue 0.93x 0.86x 0.8x
EV / Revenue 1.34x 1.23x 1.12x
EV / EBITDA 6.62x 5.79x 5x
EV / EBIT 10.3x 8.72x 7.33x
EV / FCF 19.8x 16.5x 11x
FCF Yield 5.06% 6.08% 9.12%
Dividend per Share 2 2.01 2.51 3.41
Rate of return 5.43% 6.78% 9.22%
EPS 2 2.78 3.79 4.59
Distribution rate 72.3% 66.2% 74.3%
Net sales 1 3,977 4,290 4,634
EBITDA 1 806 912 1,034
EBIT 1 516 606 706
Net income 1 277 378 457
Net Debt 1 1,649 1,598 1,488
Reference price 2 37.00 37.00 37.00
Nbr of stocks (in thousands) 99,598 - -
Announcement Date - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.35x6.66x - 395M
14.06x - - 4.82% 1.2B
Average 14.06x 1.35x 6.66x 4.82% 799.4M
Weighted average by Cap. 14.06x 1.35x 6.66x 4.82%

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

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!