Valuation Hexagon Composites ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-23 EDT			5-day change	1st Jan Change
11.32 ^NOK	-2.25%		-6.14%	+46.25%

10-14	DNB Carnegie cuts target price for Hexagon Composites to 16 Norwegian kroner (17), reiterates buy	FW
08-07	Danske Bank raises the price target for Hexagon Composites to 20 Norwegian kroner (12), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,555	5,505	5,783	9,537	1,933	3,769	-	-
Change	-	-16.01%	5.04%	64.91%	-79.73%	95.02%	-	-
Enterprise Value (EV) ¹	7,427	7,060	7,186	11,124	2,964	4,661	4,526	4,340
Change	-	-4.94%	1.78%	54.8%	-73.36%	57.28%	-2.91%	-4.11%
P/E	-20x	-12.9x	5.27x	-43.3x	-1.58x	-7.87x	71.1x	6.94x
PBR	2.11x	1.59x	1.8x	2.71x	0.78x	1.13x	1.11x	0.96x
PEG	-	-0.4x	-0x	0x	-0x	0.1x	-1x	0x
Capitalization / Revenue	1.85x	1.12x	1.12x	1.96x	0.65x	1.19x	0.84x	0.62x
EV / Revenue	2.1x	1.43x	1.39x	2.28x	1x	1.47x	1.01x	0.72x
EV / EBITDA	64.3x	-109x	15x	17.5x	18.8x	14.9x	6.82x	4.06x
EV / EBIT	-50.4x	-17.8x	32.5x	30.1x	-19.8x	128x	12.7x	6.12x
EV / FCF	-11.5x	-16.8x	-42.4x	-91.9x	-21x	66.6x	11.9x	9.19x
FCF Yield	-8.7%	-5.96%	-2.36%	-1.09%	-4.77%	1.5%	8.37%	10.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.64	-2.12	5.48	-1.05	-4.91	-1.438	0.1593	1.63
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,542	4,932	5,186	4,877	2,955	3,167	4,472	6,037
EBITDA ¹	115.4	-64.66	479.7	636.9	157.6	313.5	663.8	1,068
EBIT ¹	-147.4	-396.8	221.2	370.1	-149.7	36.3	356.5	708.9
Net income ¹	-237.3	-426.4	1,233	-215.3	-1,132	-379.3	35.44	407.6
Net Debt ¹	872.2	1,555	1,403	1,588	1,031	892	756.4	570.2
Reference price ²	32.74	27.40	28.88	45.50	7.74	11.32	11.32	11.32
Nbr of stocks (in thousands)	200,203	200,926	200,240	209,595	249,718	332,981	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HEXAGON COMPOSITES ASA	-7.87x	1.47x	14.87x	-.--%	404M
PARKER-HANNIFIN CORPORATION	28.44x	5.1x	18.59x	0.92%	111B
ATLAS COPCO AB	29.39x	4.61x	17.46x	1.83%	83.61B
W.W. GRAINGER, INC.	29.04x	3.32x	19.16x	0.72%	63.58B
FASTENAL COMPANY	40.86x	6.38x	28.14x	1.87%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	36.88x	7.46x	21.85x	-.--%	53.59B
FANUC CORPORATION	24x	4.53x	15.6x	2.64%	33.25B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.68x	1.77x	12.74x	2.27%	30.08B
INGERSOLL RAND INC.	29.33x	3.89x	14.65x	0.12%	28.51B
DOVER CORPORATION	21.88x	3.18x	13.69x	1.07%	26.5B
Average	25.26x	4.17x	17.67x	1.14%	49.01B
Weighted average by Cap.	30.00x	4.78x	18.93x	1.22%