Company Valuation: Gyldendal ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,149 1,419 1,361 1,165 909 1,084
Change - 23.49% -4.07% -14.41% -21.98% 19.29%
Enterprise Value (EV) 1 1,063 1,419 1,609 1,419 1,185 1,209
Change - 33.53% 13.36% -11.84% -16.47% 2.06%
P/E Ratio 14.2x 33.1x 66.7x -30.3x 35.7x 13.3x
PBR 1.28x 1.48x 1.47x 1.32x 0.99x 1.12x
PEG - -0.7x -1.3x 0x -0x 0x
Capitalization / Revenue 0.49x 0.56x 0.51x 0.44x 0.33x 0.37x
EV / Revenue 0.45x 0.56x 0.6x 0.53x 0.43x 0.41x
EV / EBITDA 7.3x 17.5x 14x 24.8x 10.5x 7.38x
EV / EBIT 9.76x 36.7x 27.7x -178x 20x 10.7x
EV / FCF 4.8x 8.34x 22x 13.3x 5.01x 4.31x
FCF Yield 20.8% 12% 4.55% 7.55% 20% 23.2%
Dividend per Share 2 10 10 7 - 3.5 8
Rate of return 2.01% 1.63% 1.19% - 0.89% 1.7%
EPS 2 35 18.57 8.84 -16.66 11.05 35.22
Distribution rate 28.6% 53.9% 79.2% - 31.7% 22.7%
Net sales 1 2,344 2,521 2,678 2,670 2,731 2,917
EBITDA 1 145.5 81.11 114.7 57.26 112.6 163.8
EBIT 1 109 38.73 58 -7.966 59.18 113
Net income 1 80.74 42.85 20.4 -38.44 25.5 81.26
Net Debt 1 -86 0.498 247.8 253.4 275.8 124.9
Reference price 2 498.00 615.00 590.00 505.00 394.00 470.00
Nbr of stocks (in thousands) 2,307 2,307 2,307 2,307 2,307 2,307
Announcement Date 3/10/21 3/9/22 3/8/23 3/12/24 3/22/25 3/20/26
1NOK in Million2NOK
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 112M
14.08x2.42x6.49x4.38% 4.28B
376.63x8.55x174.66x - 2.36B
12.24x2.04x5.71x-.--% 2.25B
10.68x - - - 2.17B
17.42x0.32x2.48x3.5% 2.03B
8.66x - - - 1.87B
17.01x - - 4.41% 1.53B
Average 65.25x 3.33x 47.33x 3.07% 2.08B
Weighted average by Cap. 65.32x 3.28x 41.91x 3.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GYL Stock
  4. Valuation Gyldendal ASA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!