Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-08-13 EDT			5-day change	1st Jan Change
116.60 ^NOK	0.00%		-0.17%	+28.56%

07-06	Endúr Unit Bags NOK78 Million Contract for New Wastewater Treatment Plant in Norway	MT
06-23	Endúr Unit Lands NOK220 Million Civil Construction Works Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	939.6	1,239	2,550	4,556	5,969	-	-
Change	-	-	105.84%	78.68%	31.03%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,180	5,748	5,172
Change	-	-	169.98%	44.57%	27.84%	-7%	-10.01%
P/E	-	-	59.8x	33x	19.2x	16x	14.2x
PBR	-	-	2.07x	1.89x	2.16x	1.95x	1.77x
PEG	-	-	-	0x	0x	0.8x	1.2x
Capitalization / Revenue	-	-	0.91x	0.71x	0.72x	0.67x	0.63x
EV / Revenue	-	-	1.2x	0.75x	0.75x	0.64x	0.54x
EV / EBITDA	-	-	9x	7.34x	6.98x	5.92x	5.02x
EV / EBIT	-	-	22.3x	14.9x	12.9x	10.1x	8.29x
EV / FCF	-	-	7.68x	4.97x	11.1x	8.78x	6.68x
FCF Yield	-	-	13%	20.1%	9.01%	11.4%	15%
Dividend per Share ²	-	-	-	0.8	1.248	2.002	2.39
Rate of return	-	-	-	0.88%	1.07%	1.72%	2.05%
EPS ²	-	-	1.16	2.75	6.06	7.292	8.192
Distribution rate	-	-	-	29.1%	20.6%	27.4%	29.2%
Net sales ¹	-	-	2,787	6,420	8,256	8,967	9,494
EBITDA ¹	-	-	371.6	658.8	885	971.4	1,031
EBIT ¹	-	-	150	325.5	478.2	566.5	623.6
Net income ¹	-68.9	-27.2	47	137.3	307	373.7	421.7
Net Debt ¹	-	-	794.4	279	211.2	-221.3	-796.7
Reference price ²	34.45	38.00	69.40	90.70	116.60	116.60	116.60
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,193	-	-
Announcement Date	2/25/22	2/22/24	2/10/25	2/26/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDÚR ASA	19.51x	0.76x	7.08x	1.06%	639M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	25.14x	3.51x	19.15x	2.42%	6.33B
Average	22.32x	2.13x	13.11x	1.74%	3.48B
Weighted average by Cap.	24.62x	3.26x	18.04x	2.3%