Company Valuation: NHST Holding

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 256.1 249.7 233.4 77.78 49.78 46.67
Change - -2.49% -6.54% -66.67% -36% -6.25%
Enterprise Value (EV) 1 227.6 222.6 249.1 154.8 107 42.19
Change - -2.21% 11.94% -37.87% -30.89% -60.55%
P/E -3.04x -33.6x -3.37x -0.83x -0.75x 0.52x
PBR 14.8x 26.9x -4.05x -0.52x -0.23x -0.2x
PEG - 0.4x -0x -0x 0x -0x
Capitalization / Revenue 0.24x 0.23x 0.22x 0.07x 0.04x 0.04x
EV / Revenue 0.21x 0.21x 0.23x 0.14x 0.09x 0.04x
EV / EBITDA 3.54x 3.35x 14.2x 27.1x 1.14x 0.29x
EV / EBIT 70x 48.4x -4.72x -2x 7.59x 0.42x
EV / FCF -266x 12.2x -13.9x -21.2x 2.18x -17x
FCF Yield -0.38% 8.18% -7.19% -4.71% 45.8% -5.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -52.6 -4.776 -44.46 -60.53 -42.42 57.84
Distribution rate - - - - - -
Net sales 1 1,067 1,073 1,071 1,125 1,175 1,196
EBITDA 1 64.32 66.49 17.53 5.705 93.61 148
EBIT 1 3.25 4.598 -52.8 -77.54 14.1 99.51
Net income 1 -84.4 -6.667 -68.99 -94.17 -65.98 89.98
Net Debt 1 -28.49 -27.13 15.77 76.99 57.18 -4.477
Reference price 2 160.00 160.50 150.00 50.00 32.00 30.00
Nbr of stocks (in thousands) 1,600 1,556 1,556 1,556 1,556 1,556
Announcement Date 5/22/21 4/25/22 4/20/23 5/7/24 5/15/25 5/22/26
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.63M
28.1x10.06x19.11x0.86% 134B
30.03x10.92x20.57x0.85% 84.67B
32.06x6.72x17.2x2.09% 49.97B
31.32x14.34x23.39x1.29% 44.35B
22.72x4.54x12.56x1.86% 36.12B
16.74x3.7x11.07x3.11% 21.68B
28.66x4.03x12.62x1.2% 21.9B
20.23x3x12.35x2.32% 21.01B
22x5.17x12.91x3.02% 17.45B
Average 25.76x 6.94x 15.75x 1.84% 43.07B
Weighted average by Cap. 27.65x 8.65x 17.75x 1.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NHST Holding

Historical PBR trend

Valuation ratios - PBR - NHST Holding

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NHST Holding

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NHST Holding

  1. Stock Market
  2. Stocks
  3. NHST Stock
  4. Valuation NHST Holding