Valuation Leroy Seafood

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-01 EDT			5-day change	1st Jan Change
42.22 ^NOK	0.00%		-0.61%	-16.81%

09-23	Pareto Securities upgrades Lerøy Seafood to buy (hold), target price 46 Norwegian kroner (44)	FW
09-21	Barclays cuts target price for Lerøy Seafood to 44 Norwegian kroner (46), reiterates equal weight - BN	FW

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	25,141	-	-
Change	-	-20.03%	-24.13%	17.5%	3.23%	-16.81%	-	-
Enterprise Value (EV) ¹	45,693	37,187	30,124	36,979	38,243	34,523	33,445	32,147
Change	-	-18.62%	-18.99%	22.76%	3.42%	-9.73%	-3.12%	-3.88%
P/E	15.6x	11.3x	91x	10.9x	83.2x	25.1x	10.2x	8.82x
PBR	2.26x	1.58x	1.33x	1.46x	1.61x	1.4x	1.35x	1.27x
PEG	-	1.1x	-1x	0x	-1x	0x	0x	0.5x
Capitalization / Revenue	1.78x	1.23x	0.81x	0.94x	0.88x	0.74x	0.68x	0.65x
EV / Revenue	1.98x	1.4x	0.98x	1.19x	1.11x	1.02x	0.91x	0.84x
EV / EBITDA	12.1x	8.23x	6.24x	8.02x	8.67x	6.91x	5.46x	4.8x
EV / EBIT	18.1x	11.6x	9.71x	12.5x	15.3x	11.4x	8.13x	6.92x
EV / FCF	24.1x	27.2x	14.3x	91.1x	14.2x	14.4x	12.6x	9.99x
FCF Yield	4.15%	3.68%	7%	1.1%	7.05%	6.95%	7.91%	10%
Dividend per Share ²	2	2.5	2.5	2.5	2.5	2.501	2.733	3.028
Rate of return	2.9%	4.53%	5.98%	5.09%	4.93%	5.92%	6.47%	7.17%
EPS ²	4.42	4.88	0.46	4.49	0.61	1.685	4.126	4.789
Distribution rate	45.2%	51.2%	543%	55.7%	410%	148%	66.2%	63.2%
Net sales ¹	23,073	26,646	30,870	31,125	34,364	33,774	36,897	38,476
EBITDA ¹	3,778	4,521	4,831	4,612	4,409	4,998	6,128	6,691
EBIT ¹	2,519	3,195	3,102	2,960	2,502	3,036	4,113	4,643
Net income ¹	2,632	2,904	272.5	2,673	366	1,024	2,520	2,927
Net Debt ¹	4,629	4,346	5,209	7,705	8,022	9,382	8,304	7,006
Reference price ²	68.96	55.15	41.84	49.16	50.75	42.22	42.22	42.22
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

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.($)
LEROY SEAFOOD	25.55x	1.04x	7.01x	5.81%	2.67B
NESTLÉ S.A.	19.98x	2.74x	13.68x	4.13%	234B
MONDELEZ INTERNATIONAL, INC.	17.99x	2.35x	14.02x	3.56%	73.8B
DANONE	15.61x	1.66x	9.42x	4.01%	42.88B
ARCHER-DANIELS-MIDLAND COMPANY	14.7x	0.53x	9.46x	2.63%	38.26B
THE HERSHEY COMPANY	19.08x	2.93x	11.9x	3.66%	31.67B
AJINOMOTO CO., INC.	34.99x	3.03x	17.65x	1.06%	31.05B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.72x	3.35%	28.41B
KRAFT HEINZ	-8.01x	1.78x	8.89x	7.06%	26.94B
NESTLÉ INDIA LIMITED	60.78x	9.32x	38.65x	1.25%	26.39B
Average	22.57x	3.06x	14.74x	3.65%	53.64B
Weighted average by Cap.	20.69x	2.87x	14.32x	3.7%