Valuation Nidaros Sparebank

Stocks

Real-time Oslo Bors 08:31:12 2026-10-07 EDT			5-day change	1st Jan Change
104.00 ^NOK	+0.46%		+0.46%	-0.95%

08-14	Nidaros Sparebank Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Nidaros Sparebank Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	127.5	124.1	126.4	114	118.5	116.8	-	-
Change	-	-2.65%	1.82%	-9.8%	3.94%	-1.41%	-	-
Enterprise Value (EV)	127.5	124.1	126.4	114	118.5	116.8	116.8	116.8
Change	-	-2.65%	1.82%	-9.8%	3.94%	-1.41%	0%	0%
P/E	18x	19.2x	17.7x	13.7x	13.1x	20.3x	9.71x	9.89x
PBR	0.96x	0.9x	0.91x	0.81x	0.83x	0.93x	0.89x	0.86x
PEG	-	-2.16x	1.7x	0.9x	1.48x	-0.6x	0x	-5.55x
Capitalization / Revenue	1.4x	1.23x	1.02x	0.88x	0.86x	0.81x	0.7x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.7x	0.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	2.56x	1.8x	1.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	5.86	8.6	5.67	5.87	5.75	3.1	6.4	6.3
Rate of return	5.19%	7.82%	5.06%	5.81%	5.48%	2.99%	6.18%	6.09%
EPS ²	6.29	5.73	6.34	7.35	8	5.11	10.66	10.47
Distribution rate	93.2%	150%	89.4%	79.9%	71.9%	60.7%	60%	60.2%
Net sales ¹	91.09	101.2	123.8	128.9	137.1	144.8	167.5	170.4
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	27.08	39.52	46.05	39.29	47.5	45.7	65	65.5
Net income ¹	27.75	27.13	33.38	34.99	43.46	29.3	55.8	56.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	113.00	110.00	112.00	101.02	105.00	103.52	103.52	103.52
Nbr of stocks (in thousands)	1,129	1,129	1,129	1,129	1,129	1,129	-	-
Announcement Date	3/10/22	3/8/23	3/7/24	3/12/25	3/13/26	-	-	-

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.($)
NIDAROS SPAREBANK	20.26x	-	-	2.99%	12.22M
JPMORGAN CHASE & CO.	13.08x	-	-	1.92%	881B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	417B
BANK OF AMERICA CORPORATION	11.79x	-	-	2.21%	378B
AGRICULTURAL BANK OF CHINA LIMITED	6.68x	-	-	4.76%	358B
HSBC HOLDINGS PLC	11.99x	-	-	4.36%	335B
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.98%	331B
BANK OF CHINA LIMITED	6.81x	-	-	4.67%	304B
ROYAL BANK OF CANADA	17.2x	-	-	2.45%	272B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.43x	-	-	2.73%	261B
Average	11.47x			3.6%	353.52B
Weighted average by Cap.	10.62x			3.45%