|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 168.30 NOK | -0.77% |
|
+1.26% | -10.10% |
| 07-08 | Norne Securities initiates coverage of Norbit with a buy rating and a target price of 220 Norwegian kroner - BN | FW |
| 07-01 | Pareto makes three changes to its Norwegian monthly portfolio | FW |
Company Valuation: Norbit ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,830 | 1,696 | 3,419 | 6,147 | 11,944 | 10,836 | - | - |
| Change | - | -7.32% | 101.58% | 79.8% | 94.33% | -9.28% | - | - |
| Enterprise Value (EV) 1 | 2,103 | 2,016 | 3,624 | 6,496 | 12,464 | 11,132 | 10,849 | 10,481 |
| Change | - | -4.15% | 79.8% | 79.24% | 91.88% | -10.69% | -2.54% | -3.39% |
| P/E | 37.7x | - | 18.4x | - | 29.6x | 20.6x | 17.5x | 15.2x |
| PBR | 3.68x | 5.21x | 4.31x | 5.16x | 9.87x | 6.89x | 5.15x | 3.58x |
| PEG | - | - | - | - | - | 0.7x | 1x | 1x |
| Capitalization / Revenue | 2.32x | 1.45x | 2.25x | 3.51x | 4.77x | 3.47x | 3.03x | 2.69x |
| EV / Revenue | 2.67x | 1.73x | 2.39x | 3.71x | 4.98x | 3.56x | 3.04x | 2.61x |
| EV / EBITDA | 14.7x | - | 9.25x | 13.7x | 17.5x | 12.3x | 10.3x | 8.79x |
| EV / EBIT | 28.6x | - | 12.8x | - | 22.4x | 15.8x | 13.2x | 11.2x |
| EV / FCF | - | - | - | - | 46x | 22.9x | 21.5x | 17.6x |
| FCF Yield | - | - | - | - | 2.18% | 4.36% | 4.64% | 5.7% |
| Dividend per Share 2 | 0.3 | 0.7 | 1.55 | 3 | 5 | 4.999 | 4.707 | 6.361 |
| Rate of return | 0.96% | 2.43% | 2.72% | 3.11% | 2.67% | 2.95% | 2.78% | 3.75% |
| EPS 2 | 0.83 | - | 3.1 | - | 6.32 | 8.225 | 9.678 | 11.13 |
| Distribution rate | 36.1% | - | 50% | - | 79.1% | 60.8% | 48.6% | 57.2% |
| Net sales 1 | 787.8 | 1,168 | 1,519 | 1,751 | 2,502 | 3,123 | 3,571 | 4,022 |
| EBITDA 1 | 142.6 | - | 391.8 | 474 | 712.2 | 906 | 1,051 | 1,193 |
| EBIT 1 | 73.51 | - | 284.2 | - | 555.4 | 703 | 820 | 933.4 |
| Net income 1 | 47.9 | - | 185.3 | - | 404.3 | 526 | 618.6 | 727 |
| Net Debt 1 | 273 | 319.7 | 205.5 | 349.2 | 519.6 | 296.1 | 12.78 | -355.3 |
| Reference price 2 | 31.30 | 28.80 | 57.00 | 96.60 | 187.20 | 169.60 | 169.60 | 169.60 |
| Nbr of stocks (in thousands) | 58,459 | 58,884 | 59,974 | 63,629 | 63,806 | 63,892 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/15/24 | 2/13/25 | 2/11/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.62x | 3.56x | 12.29x | 2.95% | 1.12B | |
| -128.38x | 9.02x | -130.27x | -.--% | 5.49B | |
| 1438.41x | 98.18x | 1093.96x | - | 5.18B | |
| 28.23x | 3.01x | 21.6x | -.--% | 2.35B | |
| -87.61x | 11.26x | -128.99x | 4.98% | 1.3B | |
| 352.43x | 6.84x | 193.29x | - | 828M | |
| 24.19x | 2.22x | 11.35x | - | 398M | |
| Average | 235.41x | 19.16x | 153.32x | 1.98% | 2.38B | |
| Weighted average by Cap. | 421.12x | 35.41x | 300.56x | 0.95% |
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
- NORBT Stock
- Valuation Norbit ASA
Select your edition
All financial news and data tailored to specific country editions
