Valuation Kitron ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 04:03:10 2025-02-03 EST			5-day change	1st Jan Change
38.30 ^NOK	-10.30%		-63.38%	-47.67%

07-03	Calendar Monday, July 6 - Friday, July 10	FW
06-12	Swedbank Robur Småbolagsfond Sverige gains 5.75 percent in May: positive contributions from Loomis, SSAB, Gränges, and 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	1,954	-	-
Change	-	12.99%	12.48%	-3.77%	133.76%	46.64%	-	-
Enterprise Value (EV) ¹	523.1	671.7	721.8	683.5	1,301	1,996	1,979	1,899
Change	-	28.41%	7.46%	-5.3%	90.32%	53.43%	-0.83%	-4.08%
P/E	30.8x	19.9x	11.5x	20.5x	28x	24.4x	19.9x	16.7x
PBR	3.6x	3.92x	3.26x	2.86x	3.95x	4.88x	4.08x	3.42x
PEG	-	0.3x	0.1x	-0.4x	0.5x	0.4x	0.9x	0.8x
Capitalization / Revenue	1.26x	0.89x	0.76x	0.88x	1.8x	1.78x	1.5x	1.28x
EV / Revenue	1.41x	1.13x	0.93x	1.06x	1.76x	1.82x	1.51x	1.24x
EV / EBITDA	15.4x	11.8x	8.17x	10.2x	15.7x	15.1x	12.5x	10.3x
EV / EBIT	21.8x	16x	10.2x	14.2x	20.2x	18.7x	15.2x	12.3x
EV / FCF	61.7x	118x	16.9x	19.5x	16x	52.2x	29.4x	21.6x
FCF Yield	1.62%	0.85%	5.92%	5.14%	6.23%	1.91%	3.4%	4.63%
Dividend per Share ²	0.0249	0.0446	0.066	0.03	0.0624	0.1233	0.143	0.1828
Rate of return	1.05%	1.67%	2.21%	1.05%	1.01%	1.38%	1.6%	2.05%
EPS ²	0.0767	0.1336	0.26	0.14	0.22	0.3662	0.4482	0.5365
Distribution rate	32.5%	33.4%	25.4%	21.4%	28.4%	33.7%	31.9%	34.1%
Net sales ¹	369.8	593.8	775.2	647.2	738.3	1,099	1,307	1,528
EBITDA ¹	34.06	56.84	88.3	66.7	83.1	131.9	157.9	184.6
EBIT ¹	23.99	42.07	70.7	48	64.5	106.6	130.5	154
Net income ¹	15.23	26.28	51.1	28	43.8	80.13	97.88	117.7
Net Debt ¹	56.93	145	129.4	113.5	-31.6	41.92	25.39	-55.45
Reference price ²	2.366	2.664	2.989	2.866	6.158	8.935	8.935	8.935
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMPHENOL CORPORATION	34.47x	6.17x	19.23x	0.64%	195B
EOPTOLINK TECHNOLOGY INC., LTD.	31.66x	12.58x	26.47x	0.37%	105B
MURATA MANUFACTURING CO., LTD.	50.37x	8x	26.17x	0.75%	104B
HON HAI PRECISION INDUSTRY CO., LTD.	13.56x	0.29x	6.62x	3.78%	103B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	90.43x	8.84x	43.17x	0.18%	80.19B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.06x	1.29x	14.23x	0.46%	71.72B
COHERENT CORP.	77.47x	9.17x	38.93x	0.01%	61.46B
YAGEO CORPORATION	49.22x	10.77x	32.75x	0.8%	57.91B
CELESTICA INC.	37.52x	2.08x	22.93x	-.--%	39.72B
Average	45.20x	6.58x	25.61x	0.78%	90.87B
Weighted average by Cap.	42.30x	6.66x	23.97x	0.89%