|
Market Closed -
Deutsche Boerse AG
15:41:56 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 8.855 EUR | +6.11% |
|
+3.63% | +43.63% |
| 09-01 | Kitron to Build New Factory in Horsens, Denmark | MT |
| 09-01 | Kitron Plans New Factory for Danish Operations in Horsens Denmark | CI |
Company Valuation: Kitron ASA
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 | 1,951 | - | - |
| Change | - | 12.99% | 12.48% | -3.77% | 133.76% | 46.42% | - | - |
| Enterprise Value (EV) 1 | 523.1 | 671.7 | 721.8 | 683.5 | 1,301 | 1,941 | 1,913 | 1,843 |
| Change | - | 28.41% | 7.46% | -5.3% | 90.32% | 49.21% | -1.47% | -3.63% |
| P/E | 30.8x | 19.9x | 11.5x | 20.5x | 28x | 23.6x | 19.5x | 16.3x |
| PBR | 3.6x | 3.92x | 3.26x | 2.86x | 3.95x | 4.88x | 4.09x | 3.39x |
| PEG | - | 0.3x | 0.1x | -0.4x | 0.5x | 0.3x | 0.9x | 0.8x |
| Capitalization / Revenue | 1.26x | 0.89x | 0.76x | 0.88x | 1.8x | 1.74x | 1.49x | 1.28x |
| EV / Revenue | 1.41x | 1.13x | 0.93x | 1.06x | 1.76x | 1.73x | 1.46x | 1.21x |
| EV / EBITDA | 15.4x | 11.8x | 8.17x | 10.2x | 15.7x | 14.4x | 11.9x | 9.82x |
| EV / EBIT | 21.8x | 16x | 10.2x | 14.2x | 20.2x | 18x | 14.5x | 11.8x |
| EV / FCF | 61.7x | 118x | 16.9x | 19.5x | 16x | 58.2x | 25.4x | 17.3x |
| FCF Yield | 1.62% | 0.85% | 5.92% | 5.14% | 6.23% | 1.72% | 3.94% | 5.78% |
| 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% | 1.27% | 1.63% | 2.08% |
| EPS 2 | 0.0767 | 0.1336 | 0.26 | 0.14 | 0.22 | 0.3777 | 0.4567 | 0.5464 |
| Distribution rate | 32.5% | 33.4% | 25.4% | 21.4% | 28.4% | 30.1% | 31.9% | 34% |
| Net sales 1 | 369.8 | 593.8 | 775.2 | 647.2 | 738.3 | 1,119 | 1,313 | 1,527 |
| EBITDA 1 | 34.06 | 56.84 | 88.3 | 66.7 | 83.1 | 135.1 | 160.9 | 187.7 |
| EBIT 1 | 23.99 | 42.07 | 70.7 | 48 | 64.5 | 107.7 | 131.6 | 155.6 |
| Net income 1 | 15.23 | 26.28 | 51.1 | 28 | 43.8 | 82.3 | 100 | 119.9 |
| Net Debt 1 | 56.93 | 145 | 129.4 | 113.5 | -31.6 | -10.01 | -38.46 | -107.9 |
| Reference price 2 | 2.366 | 2.664 | 2.989 | 2.866 | 6.158 | 8.921 | 8.921 | 8.921 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.8x | 6.07x | 18.59x | 0.62% | 204B | |
| 13.74x | 0.31x | 6.93x | 3.66% | 113B | |
| 36.85x | 5.93x | 19.33x | 0.97% | 83.88B | |
| 24.6x | 8.63x | 18.31x | 0.5% | 80.16B | |
| 68.05x | 7.19x | 33.6x | 0.21% | 76.68B | |
| 19.37x | 1.16x | 13.21x | 0.68% | 65.42B | |
| 19.01x | 3.23x | 12.27x | 1.4% | 60.41B | |
| 38.07x | 5.36x | 20.17x | 0.02% | 55.2B | |
| 61.38x | 27.56x | 61.27x | 0.43% | 40.41B | |
| Average | 34.88x | 7.27x | 22.63x | 0.94% | 86.64B | |
| Weighted average by Cap. | 32.75x | 6.02x | 19.80x | 1.06% |
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
- KIT Stock
- KP5 Stock
- Valuation Kitron ASA
Select your edition
All financial news and data tailored to specific country editions
