Valuation North Energy ASA London S.E.

Stocks

Market Closed - London S.E. 03:11:50 2021-01-26 EST			After hours 10:20:00
2.681 ^NOK	-4.95%		2.605	-2.82%

08-19	North Energy ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	North Energy ASA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	299	314.2	248.6	242.7	295.5	293.1
Change	-	5.1%	-20.9%	-2.36%	21.74%	-0.79%
Enterprise Value (EV) ¹	-10.3	123.3	116.3	152.3	166.8	194.3
Change	-	1,297.54%	-5.67%	30.97%	9.52%	16.45%
P/E	2.45x	-11.2x	-19x	9.86x	5.09x	-7.29x
PBR	0.74x	0.98x	0.81x	0.76x	0.8x	0.95x
PEG	-	0x	0.4x	-0x	0x	0x
Capitalization / Revenue	2,670x	1,765x	2,200x	3,371x	3,283x	3,257x
EV / Revenue	-91.9x	693x	1,029x	2,116x	1,854x	2,159x
EV / EBITDA	0.61x	-4.34x	-7.8x	-8.13x	-6.62x	-6.74x
EV / EBIT	0.58x	-4.34x	-7.78x	-8.11x	-6.61x	-6.74x
EV / FCF	1.3x	-17.5x	-6.46x	-11.1x	-14.6x	-10.3x
FCF Yield	77%	-5.72%	-15.5%	-8.98%	-6.83%	-9.71%
Dividend per Share ²	0.45	-	0.1	0.1	0.15	0.13
Rate of return	17.6%	-	4.72%	4.83%	5.95%	5.2%
EPS ²	1.04	-0.24	-0.1115	0.21	0.4956	-0.3427
Distribution rate	43.3%	-	-89.7%	47.6%	30.3%	-37.9%
Net sales ¹	0.112	0.178	0.113	0.072	0.09	0.09
EBITDA ¹	-16.94	-28.41	-14.9	-18.74	-25.19	-28.81
EBIT ¹	-17.78	-28.43	-14.95	-18.79	-25.23	-28.82
Net income ¹	122	-27.83	-13.07	24.62	58.1	-40.18
Net Debt ¹	-309.3	-190.9	-132.3	-90.39	-128.6	-98.85
Reference price ²	2.550	2.680	2.120	2.070	2.520	2.500
Nbr of stocks (in thousands)	117,252	117,252	117,252	117,252	117,252	117,252
Announcement Date	3/22/21	3/24/22	4/2/23	3/20/24	3/19/25	3/23/26

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.($)
SLB N.V.	20.79x	2.25x	10.29x	2.3%	75.87B
BAKER HUGHES COMPANY	19.63x	2.41x	13.5x	1.61%	56.83B
TECHNIPFMC PLC	23.5x	2.56x	12.63x	0.28%	28.24B
HALLIBURTON COMPANY	14.03x	1.48x	8.06x	2.02%	28.03B
SAIPEM SPA	26.87x	0.5x	4.33x	3.88%	9.49B
NOV INC.	22.45x	0.84x	7.33x	1.93%	7.15B
SBM OFFSHORE N.V.	7.1x	1.5x	5.9x	2.98%	6.99B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	9.12x	-	-	4.18%	5.99B
KODIAK GAS SERVICES, INC.	29.36x	5.74x	10.33x	3.41%	5.94B
Average	19.20x	2.16x	9.05x	2.51%	24.95B
Weighted average by Cap.	19.79x	2.18x	10.64x	1.99%