Valuation HAV Group ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-23 EDT			5-day change	1st Jan Change
10.95 ^NOK	+1.86%		-0.45%	+94.15%

10-20	HAV Group ASA's Subsidiary Norwegian Greentech AS Secures Orders From MMC First Process For Live Fish Carriers	CI
10-06	Hav Group Asa Subsidiary Is Chosen as Supplier to Live Fish Carrier for Zamakona Shipyard Bilbao and Brønnbåt Nord	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	495.7	283.7	294.7	198	197.4
Change	-	-42.77%	3.88%	-32.81%	-0.32%
Enterprise Value (EV) ¹	186.4	106.1	169.6	-42.37	-1.66
Change	-	-43.09%	59.88%	-124.98%	96.08%
P/E	7.03x	-596x	-83.8x	-7.16x	145x
PBR	3.41x	2.58x	3.31x	2.53x	2.24x
PEG	0x	6x	-0x	-0x	-1x
Capitalization / Revenue	0.54x	0.46x	0.48x	0.26x	0.25x
EV / Revenue	0.2x	0.17x	0.27x	-0.06x	-0x
EV / EBITDA	2.02x	26.3x	-38.8x	0.88x	-0.3x
EV / EBIT	2.06x	53.9x	-21.5x	0.82x	-0.84x
EV / FCF	0.77x	-1.14x	-4.91x	-0.43x	0.04x
FCF Yield	130%	-87.6%	-20.4%	-230%	2,735%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	2.019	-0.0143	-0.1109	-0.8776	0.0388
Distribution rate	-	-	-	-	-
Net sales ¹	916.7	621.8	617.1	759	803
EBITDA ¹	92.08	4.039	-4.37	-48.17	5.57
EBIT ¹	90.63	1.969	-7.898	-51.49	1.98
Net income ¹	70.54	-0.476	-4.322	-30.77	1.354
Net Debt ¹	-309.4	-177.7	-125.2	-240.4	-199.1
Reference price ²	14.20	8.50	9.30	6.28	5.64
Nbr of stocks (in thousands)	34,920	33,378	31,691	31,533	35,000
Announcement Date	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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.($)
HAV GROUP ASA	-	-	-	-	41.08M
CHINA CSSC HOLDINGS LIMITED	13.02x	0.68x	5.09x	2.72%	39.6B
GUANGDONG SONGFA CERAMICS CO.,LTD.	20.21x	3.13x	12.54x	-	27.02B
HD HYUNDAI HEAVY INDUSTRIES CO., LTD.	10.3x	1.13x	6.37x	3.39%	24.16B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	4.69x	0.21x	1.1x	8.06%	13.24B
HANWHA OCEAN CO., LTD.	8.52x	1.33x	8.46x	0%	12.79B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	15.51x	1.07x	8.28x	0.47%	10.85B
HD HYUNDAI MARINE SOLUTION CO.,LTD.	25.7x	3.45x	18.82x	2.48%	6.65B
FINCANTIERI S.P.A.	24.29x	0.66x	8.53x	-.--%	4.81B
SEATRIUM LIMITED	11.37x	0.62x	6.01x	2.79%	4.79B
Average	14.85x	1.37x	8.35x	2.49%	14.39B
Weighted average by Cap.	13.84x	1.39x	7.66x	2.83%