Valuation Orkla ASA BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:26 2026-07-28 EDT			5-day change	1st Jan Change
9.545 ^EUR	+2.03%		-3.64%	-1.37%

07-23	Orkla Concludes NOK4 Billion Share Buyback	MT
07-23	Orkla completes share buyback program worth 4 billion Norwegian kroner	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	88,000	70,737	78,651	98,263	111,353	101,366	-	-
Change	-	-19.62%	11.19%	24.94%	13.32%	-8.97%	-	-
Enterprise Value (EV) ¹	101,207	88,337	98,434	115,156	126,051	118,069	117,147	117,298
Change	-	-12.72%	11.43%	16.99%	9.46%	-6.33%	-0.78%	0.13%
P/E	18.3x	14.1x	15.1x	16.2x	9.8x	16.2x	15.3x	14.3x
PBR	2.29x	1.7x	1.74x	2.04x	2.3x	2.27x	2.18x	2.03x
PEG	-	3.09x	4.48x	1x	0.1x	-0.4x	2.65x	2.02x
Capitalization / Revenue	1.74x	1.21x	1.16x	1.39x	1.56x	1.41x	1.37x	1.32x
EV / Revenue	2.01x	1.51x	1.45x	1.63x	1.76x	1.64x	1.58x	1.53x
EV / EBITDA	12.3x	9.14x	10.3x	10.7x	12.8x	11.6x	11x	10.5x
EV / EBIT	17.7x	12.8x	15.8x	15.7x	17.8x	16x	14.8x	14x
EV / FCF	27x	36x	22.7x	15x	18.5x	18.3x	18.9x	16.2x
FCF Yield	3.7%	2.78%	4.4%	6.66%	5.42%	5.47%	5.28%	6.16%
Dividend per Share ²	3	3	3	4	6	5.011	4.668	5.074
Rate of return	3.4%	4.23%	3.81%	4.07%	5.33%	4.75%	4.43%	4.81%
EPS ²	4.82	5.04	5.21	6.06	11.48	6.521	6.897	7.386
Distribution rate	62.2%	59.5%	57.6%	66%	52.3%	76.8%	67.7%	68.7%
Net sales ¹	50,441	58,391	67,797	70,656	71,547	71,832	74,057	76,736
EBITDA ¹	8,232	9,668	9,578	10,744	9,818	10,158	10,642	11,120
EBIT ¹	5,730	6,897	6,234	7,351	7,086	7,393	7,914	8,366
Net income ¹	4,808	5,019	5,196	6,057	11,473	6,404	6,728	7,171
Net Debt ¹	13,207	17,600	19,783	16,893	14,698	16,702	15,780	15,931
Reference price ²	88.36	70.94	78.84	98.35	112.50	105.40	105.40	105.40
Nbr of stocks (in thousands)	995,929	997,144	997,605	999,118	989,802	961,731	-	-
Announcement Date	2/10/22	2/14/23	2/8/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ANJOY FOODS GROUP CO., LTD.	15.58x	1.25x	7.99x	4.51%	4.06B
SANQUAN FOOD CO., LTD.	18.4x	1.38x	10.82x	4.32%	1.67B
NOMAD FOODS LIMITED	8.73x	1.17x	7.16x	6.4%	1.67B
SENECA FOODS CORPORATION	11.2x	-	-	-	1.12B
LOTTE WELLFOOD CO.,LTD	8.25x	0.43x	4.66x	3.47%	616M
ZHENGZHOU QIANWEIYANGCHU FOOD CO., LTD.	34.6x	1.34x	12.09x	0.13%	429M
Average	16.13x	1.12x	8.54x	3.77%	1.59B
Weighted average by Cap.	14.75x	1.21x	8.35x	4.55%