|
Market Closed -
Oslo Bors
10:45:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 137.20 NOK | -1.44% |
|
+5.05% | +1.33% |
| 10-09 | DNB Carnegie raises price target for Kid to NOK 135 (130), reiterates hold | FW |
| 10-09 | SEB raises its target price for Kid to NOK 149 (146), reiterates buy | FW |
Company Valuation: Kid ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,577 | 2,943 | 4,764 | 5,446 | 5,503 | 5,577 | - | - |
| Change | - | -35.7% | 61.88% | 14.33% | 1.04% | 1.33% | - | - |
| Enterprise Value (EV) 1 | 4,884 | 3,419 | 5,060 | 5,710 | 6,226 | 7,400 | 7,066 | 7,068 |
| Change | - | -30% | 48.02% | 12.83% | 9.04% | 18.86% | -4.51% | 0.03% |
| P/E | 11.9x | 11.8x | 15.2x | 13.7x | 24x | 16.7x | 13.8x | 12.5x |
| PBR | 3.62x | 2.31x | 3.62x | 3.54x | 3.79x | 3.52x | 3.39x | 3.17x |
| PEG | - | -0.3x | 0.6x | 0.5x | -0.6x | 0.4x | 0.7x | 1.2x |
| Capitalization / Revenue | 1.48x | 0.93x | 1.4x | 1.44x | 1.4x | 1.31x | 1.24x | 1.18x |
| EV / Revenue | 1.58x | 1.08x | 1.48x | 1.51x | 1.58x | 1.74x | 1.58x | 1.49x |
| EV / EBITDA | 5.57x | 4.76x | 5.72x | 5.56x | 6.56x | 6.63x | 5.89x | 5.55x |
| EV / EBIT | 9.02x | 9.26x | 10.5x | 10.3x | 15.8x | 13.2x | 11.2x | 10.4x |
| EV / FCF | - | - | - | 8.72x | 20.4x | 9.15x | 7.51x | 7x |
| FCF Yield | - | - | - | 11.5% | 4.89% | 10.9% | 13.3% | 14.3% |
| Dividend per Share 2 | 8.6 | 5.5 | 6.25 | 8 | 5 | 7.17 | 8.902 | 10.04 |
| Rate of return | 7.64% | 7.6% | 5.33% | 5.97% | 3.69% | 5.23% | 6.49% | 7.32% |
| EPS 2 | 9.46 | 6.13 | 7.72 | 9.81 | 5.64 | 8.24 | 9.952 | 10.98 |
| Distribution rate | 90.9% | 89.7% | 81% | 81.5% | 88.7% | 87% | 89.5% | 91.5% |
| Net sales 1 | 3,097 | 3,178 | 3,414 | 3,785 | 3,945 | 4,244 | 4,484 | 4,743 |
| EBITDA 1 | 877.6 | 717.5 | 884.5 | 1,027 | 949.1 | 1,116 | 1,200 | 1,274 |
| EBIT 1 | 541.2 | 369.2 | 480.4 | 555.3 | 393.8 | 560.9 | 630.5 | 680.2 |
| Net income 1 | 384.4 | 249.2 | 313.8 | 398.6 | 229.2 | 334.4 | 404.3 | 446.7 |
| Net Debt 1 | 307.3 | 475.9 | 296.6 | 263.1 | 722.4 | 1,823 | 1,490 | 1,492 |
| Reference price 2 | 112.60 | 72.40 | 117.20 | 134.00 | 135.40 | 137.20 | 137.20 | 137.20 |
| Nbr of stocks (in thousands) | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | - | - |
| Announcement Date | 2/16/22 | 2/16/23 | 2/15/24 | 2/13/25 | 2/11/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.89x | 1.76x | 6.7x | 5.15% | 599M | |
| 25.4x | 3.42x | 16.3x | 1.19% | 29.46B | |
| 20.5x | 1.92x | 9.11x | 0.98% | 11.81B | |
| 11.99x | 1.14x | 6.81x | 5.17% | 2.39B | |
| 16.41x | 1.16x | 7.46x | -.--% | 2.14B | |
| 13.79x | 0.7x | 6.98x | -.--% | 1.94B | |
| 18.47x | 1.1x | 9.84x | -.--% | 1.41B | |
| 11.95x | 0.72x | 5.76x | 3.71% | 1.26B | |
| 17.54x | - | - | 1.97% | 1.25B | |
| Average | 16.99x | 1.49x | 8.62x | 2.02% | 5.81B | |
| Weighted average by Cap. | 22.08x | 2.61x | 12.91x | 1.32% |
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
- KID Stock
- Valuation Kid ASA
Select your edition
All financial news and data tailored to specific country editions
