|
Market Closed -
Börse Stuttgart
15:55:43 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 7.150 EUR | -4.03% |
|
-7.14% | +4.38% |
| 09-08 | Lerøy Seafood Group Issues NOK750 Million Green Bond | MT |
| 09-08 | Lerøy Seafood Group ASA Explores Potential Issuance Of NOK 750 Million Senior Unsecured Green Bonds | CI |
Company Valuation: Leroy Seafood
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,064 | 32,840 | 24,915 | 29,274 | 30,220 | 24,581 | - | - |
| Change | - | -20.03% | -24.13% | 17.5% | 3.23% | -18.66% | - | - |
| Enterprise Value (EV) 1 | 45,693 | 37,187 | 30,124 | 36,979 | 38,243 | 34,039 | 33,027 | 31,730 |
| Change | - | -18.62% | -18.99% | 22.76% | 3.42% | -10.99% | -2.97% | -3.93% |
| P/E | 15.6x | 11.3x | 91x | 10.9x | 83.2x | 24.8x | 10.1x | 8.67x |
| PBR | 2.26x | 1.58x | 1.33x | 1.46x | 1.61x | 1.37x | 1.32x | 1.25x |
| PEG | - | 1.1x | -1x | 0x | -1x | 0x | 0x | 0.5x |
| Capitalization / Revenue | 1.78x | 1.23x | 0.81x | 0.94x | 0.88x | 0.73x | 0.67x | 0.64x |
| EV / Revenue | 1.98x | 1.4x | 0.98x | 1.19x | 1.11x | 1.01x | 0.89x | 0.82x |
| EV / EBITDA | 12.1x | 8.23x | 6.24x | 8.02x | 8.67x | 6.82x | 5.42x | 4.77x |
| EV / EBIT | 18.1x | 11.6x | 9.71x | 12.5x | 15.3x | 11.2x | 8.1x | 6.89x |
| EV / FCF | 24.1x | 27.2x | 14.3x | 91.1x | 14.2x | 14.3x | 12.5x | 9.84x |
| FCF Yield | 4.15% | 3.68% | 7% | 1.1% | 7.05% | 6.98% | 8.02% | 10.2% |
| Dividend per Share 2 | 2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.501 | 2.733 | 2.999 |
| Rate of return | 2.9% | 4.53% | 5.98% | 5.09% | 4.93% | 6.06% | 6.62% | 7.26% |
| EPS 2 | 4.42 | 4.88 | 0.46 | 4.49 | 0.61 | 1.666 | 4.101 | 4.76 |
| Distribution rate | 45.2% | 51.2% | 543% | 55.7% | 410% | 150% | 66.6% | 63% |
| Net sales 1 | 23,073 | 26,646 | 30,870 | 31,125 | 34,364 | 33,701 | 36,927 | 38,565 |
| EBITDA 1 | 3,778 | 4,521 | 4,831 | 4,612 | 4,409 | 4,991 | 6,090 | 6,655 |
| EBIT 1 | 2,519 | 3,195 | 3,102 | 2,960 | 2,502 | 3,030 | 4,075 | 4,607 |
| Net income 1 | 2,632 | 2,904 | 272.5 | 2,673 | 366 | 1,010 | 2,503 | 2,907 |
| Net Debt 1 | 4,629 | 4,346 | 5,209 | 7,705 | 8,022 | 9,457 | 8,446 | 7,149 |
| Reference price 2 | 68.96 | 55.15 | 41.84 | 49.16 | 50.75 | 41.28 | 41.28 | 41.28 |
| Nbr of stocks (in thousands) | 595,476 | 595,476 | 595,476 | 595,476 | 595,476 | 595,476 | - | - |
| Announcement Date | 2/17/22 | 2/21/23 | 2/28/24 | 2/28/25 | 2/24/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.8x | 1.99x | 9.15x | 4.23% | 11.1B | |
| 23.44x | 2.97x | 11.06x | 3.71% | 7.95B | |
| 24.77x | 1.01x | 6.82x | 6.06% | 2.61B | |
| 12.14x | 0.63x | 8.74x | 2.89% | 2.25B | |
| 16.81x | 0.71x | 4.6x | 7.88% | 1.77B | |
| 10.76x | 0.79x | 9.1x | 5.86% | 1.47B | |
| 8.09x | 0.33x | 3.77x | 3.41% | 1.13B | |
| Average | 18.40x | 1.21x | 7.61x | 4.86% | 4.04B | |
| Weighted average by Cap. | 24.66x | 1.86x | 8.94x | 4.43% |
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
- LSG Stock
- Z1L0 Stock
- Valuation Leroy Seafood
Select your edition
All financial news and data tailored to specific country editions
