Valuation Kitron ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 04:03:10 2025-02-03 EST			After hours 10:20:00
38.30 ^NOK	-10.30%		88.08	+129.96%

07-22	EARNINGS AND TRADING: Mulberry loss narrows; Hardide raises guidance	AN
07-13	Affarsvarlden issues a neutral rating on Kitron	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	466.1	526.7	592.4	570	1,332	1,721	-	-
Change	-	12.99%	12.48%	-3.77%	133.76%	29.17%	-	-
Enterprise Value (EV) ¹	523.1	671.7	721.8	683.5	1,301	1,719	1,705	1,645
Change	-	28.41%	7.46%	-5.3%	90.32%	32.14%	-0.84%	-3.49%
P/E	30.8x	19.9x	11.5x	20.5x	28x	21x	17.2x	14.4x
PBR	3.6x	3.92x	3.26x	2.86x	3.95x	4.31x	3.65x	3.05x
PEG	-	0.3x	0.1x	-0.4x	0.5x	0.3x	0.8x	0.7x
Capitalization / Revenue	1.26x	0.89x	0.76x	0.88x	1.8x	1.54x	1.31x	1.12x
EV / Revenue	1.41x	1.13x	0.93x	1.06x	1.76x	1.54x	1.3x	1.07x
EV / EBITDA	15.4x	11.8x	8.17x	10.2x	15.7x	12.7x	10.6x	8.76x
EV / EBIT	21.8x	16x	10.2x	14.2x	20.2x	15.9x	12.9x	10.5x
EV / FCF	61.7x	118x	16.9x	19.5x	16x	45.5x	26.6x	16.4x
FCF Yield	1.62%	0.85%	5.92%	5.14%	6.23%	2.2%	3.76%	6.09%
Dividend per Share ²	0.0249	0.0446	0.066	0.03	0.0624	0.1136	0.1457	0.1856
Rate of return	1.05%	1.67%	2.21%	1.05%	1.01%	1.44%	1.85%	2.36%
EPS ²	0.0767	0.1336	0.26	0.14	0.22	0.3756	0.4564	0.5462
Distribution rate	32.5%	33.4%	25.4%	21.4%	28.4%	30.2%	31.9%	34%
Net sales ¹	369.8	593.8	775.2	647.2	738.3	1,114	1,314	1,533
EBITDA ¹	34.06	56.84	88.3	66.7	83.1	135.2	161.3	187.8
EBIT ¹	23.99	42.07	70.7	48	64.5	108.4	132.2	156.1
Net income ¹	15.23	26.28	51.1	28	43.8	82.16	100.1	120
Net Debt ¹	56.93	145	129.4	113.5	-31.6	-2.189	-16.62	-76.08
Reference price ²	2.366	2.664	2.989	2.866	6.158	7.870	7.870	7.870
Nbr of stocks (in thousands)	197,014	197,691	198,198	198,890	216,389	218,702	-	-
Announcement Date	2/11/22	2/15/23	2/14/24	2/13/25	2/12/26	-	-	-

¹EUR in Million²EUR

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.($)
AMPHENOL CORPORATION	31.65x	5.86x	17.57x	0.66%	197B
HON HAI PRECISION INDUSTRY CO., LTD.	13.13x	0.28x	6.42x	3.87%	99.16B
EOPTOLINK TECHNOLOGY INC., LTD.	23.46x	9.18x	19.54x	0.52%	76.51B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.47x	1.18x	13.21x	0.55%	66.18B
MURATA MANUFACTURING CO., LTD.	34.6x	5.45x	17.72x	1.08%	73.24B
TE CONNECTIVITY PLC	18.82x	3.2x	12.15x	1.41%	59.81B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	43.58x	4.48x	21.75x	0.28%	45.37B
COHERENT CORP.	61.37x	7.36x	31.26x	0.01%	48.73B
CELESTICA INC.	30.11x	1.97x	21.3x	-.--%	40.48B
Average	30.80x	4.33x	17.88x	0.93%	78.46B
Weighted average by Cap.	29.06x	4.52x	16.79x	1.09%