|
Market Closed -
Oslo Bors
10:45:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 98.00 NOK | +1.61% |
|
+3.32% | +80.15% |
| 10-21 | Delphi Nordic fell 0.69 percent in September, bought Hafnia and Jyske Bank | FW |
| 10-21 | Nordic stocks in North America - Ericsson up 0.7 percent | FW |
Company Valuation: Hafnia Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 716.4 | 2,560 | 3,502 | 2,686 | 2,699 | 5,153 | - | - |
| Change | - | 257.27% | 36.83% | -23.29% | 0.48% | 90.89% | - | - |
| Enterprise Value (EV) 1 | 1,948 | 4,161 | 4,653 | 3,613 | 3,719 | 5,696 | 5,538 | 5,546 |
| Change | - | 113.63% | 11.84% | -22.34% | 2.91% | 53.17% | -2.78% | 0.15% |
| P/E | -12.9x | 3.17x | 4.27x | 3.6x | 8.51x | 6.32x | 10.5x | 14.3x |
| PBR | 0.66x | 1.21x | 1.46x | - | 1.22x | 1.91x | 1.9x | 1.93x |
| PEG | - | -0x | 1.26x | 1.39x | -0.1x | 0x | -0.3x | -0.5x |
| Capitalization / Revenue | 1.68x | 1.85x | 2.48x | 1.88x | 2.73x | 3.8x | 4.29x | 5.63x |
| EV / Revenue | 4.57x | 3x | 3.3x | 2.53x | 3.77x | 4.2x | 4.61x | 6.06x |
| EV / EBITDA | 12.8x | 4.13x | 4.59x | 3.64x | 6.65x | 6.15x | 8.39x | 10x |
| EV / EBIT | 24,969x | 5.22x | 5.8x | 4.65x | 10.4x | 7.94x | 13.2x | 17.1x |
| EV / FCF | 33.3x | 14.7x | 5.31x | 3.68x | 15.5x | 6.1x | 8.18x | 22.1x |
| FCF Yield | 3.01% | 6.79% | 18.8% | 27.1% | 6.43% | 16.4% | 12.2% | 4.52% |
| Dividend per Share 3 | - | 8.354 | 10.58 | 13.02 | 5.243 | 13.52 | 8.19 | 5.965 |
| Rate of return | - | 16.6% | 15.1% | 21.4% | 9.64% | 14% | 8.49% | 6.18% |
| EPS 3 | -1.349 | 15.91 | 16.45 | 16.88 | 6.396 | 15.26 | 9.19 | 6.75 |
| Distribution rate | - | 52.5% | 64.3% | 77.2% | 82% | 88.6% | 89.1% | 88.4% |
| Net sales 1 | 426.1 | 1,387 | 1,412 | 1,426 | 987 | 1,355 | 1,201 | 914.6 |
| EBITDA 1 | 151.8 | 1,007 | 1,013 | 992.3 | 559.5 | 926.4 | 660 | 553.6 |
| EBIT 1 | 0.078 | 797.7 | 801.9 | 777.2 | 357.4 | 717.7 | 418.6 | 324.3 |
| Net income 1 | -55.49 | 751.6 | 793.3 | 774 | 339.7 | 825.6 | 565.1 | 366.3 |
| Net Debt 1 | 1,231 | 1,601 | 1,151 | 927 | 1,019 | 543.4 | 385.3 | 393.6 |
| Reference price 3 | 17.38 | 50.40 | 70.20 | 60.75 | 54.40 | 96.45 | 96.45 | 96.45 |
| Nbr of stocks (in thousands) | 363,158 | 500,353 | 505,899 | 502,924 | 497,990 | 499,781 | - | - |
| Announcement Date | 3/15/22 | 2/28/23 | 3/5/24 | 2/25/25 | 2/26/26 | - | - | - |
1NOK in Million2USD in Million3NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.32x | 4.2x | 6.15x | 14.02% | 5.15B | |
| 24.08x | 3.27x | 13x | 5.78% | 107B | |
| 28.31x | 9.66x | 14.03x | 2.98% | 86.39B | |
| 12.13x | 1.78x | 10.2x | 6.13% | 78.86B | |
| 21.44x | 5.83x | 11.76x | 3.53% | 75.09B | |
| 11.54x | 1.11x | 7.14x | 6.82% | 69B | |
| 23.48x | 9.44x | 12.66x | 4.04% | 64.92B | |
| 25.52x | 4.33x | 13.75x | 1.72% | 62.09B | |
| 13.56x | 6.42x | 11.52x | 7.82% | 58.99B | |
| 36.7x | 3.55x | 9.68x | 0.81% | 59.28B | |
| Average | 20.31x | 4.96x | 10.99x | 5.37% | 66.68B | |
| Weighted average by Cap. | 21.75x | 5.00x | 11.61x | 4.57% |
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
- Stock Market
- Stocks
- HAFNI Stock
- Valuation Hafnia Limited
Select your edition
All financial news and data tailored to specific country editions
