Valuation Orkla ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-30 EDT			5-day change	1st Jan Change
106.20 ^NOK	+0.57%		+3.81%	-5.77%

06-23	Danske Bank cuts Orkla price target to 150 Norwegian kroner (155), reiterates buy - BN	FW
06-17	Orkla Unit to Purchase Denmark's TC Brød	MT

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	103,762	-	-
Change	-	-19.62%	11.19%	24.94%	13.32%	-6.82%	-	-
Enterprise Value (EV) ¹	101,207	88,337	98,434	115,156	126,051	120,342	119,442	119,599
Change	-	-12.72%	11.43%	16.99%	9.46%	-4.53%	-0.75%	0.13%
P/E	18.3x	14.1x	15.1x	16.2x	9.8x	16.3x	15.4x	14.4x
PBR	2.29x	1.7x	1.74x	2.04x	2.3x	2.28x	2.18x	2.04x
PEG	-	3.09x	4.48x	1x	0.1x	-0.4x	2.69x	2.03x
Capitalization / Revenue	1.74x	1.21x	1.16x	1.39x	1.56x	1.45x	1.4x	1.36x
EV / Revenue	2.01x	1.51x	1.45x	1.63x	1.76x	1.68x	1.62x	1.56x
EV / EBITDA	12.3x	9.14x	10.3x	10.7x	12.8x	11.9x	11.3x	10.8x
EV / EBIT	17.7x	12.8x	15.8x	15.7x	17.8x	16.3x	15.1x	14.3x
EV / FCF	27x	36x	22.7x	15x	18.5x	18.6x	19.3x	16.5x
FCF Yield	3.7%	2.78%	4.4%	6.66%	5.42%	5.37%	5.18%	6.04%
Dividend per Share ²	3	3	3	4	6	5.124	4.672	5.078
Rate of return	3.4%	4.23%	3.81%	4.07%	5.33%	4.85%	4.42%	4.8%
EPS ²	4.82	5.04	5.21	6.06	11.48	6.501	6.874	7.361
Distribution rate	62.2%	59.5%	57.6%	66%	52.3%	78.8%	68%	69%
Net sales ¹	50,441	58,391	67,797	70,656	71,547	71,683	73,921	76,522
EBITDA ¹	8,232	9,668	9,578	10,744	9,818	10,118	10,600	11,050
EBIT ¹	5,730	6,897	6,234	7,351	7,086	7,396	7,921	8,372
Net income ¹	4,808	5,019	5,196	6,057	11,473	6,375	6,699	7,141
Net Debt ¹	13,207	17,600	19,783	16,893	14,698	16,580	15,680	15,837
Reference price ²	88.36	70.94	78.84	98.35	112.50	105.70	105.70	105.70
Nbr of stocks (in thousands)	995,929	997,144	997,605	999,118	989,802	981,663	-	-
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.	14.57x	1.15x	7.32x	4.82%	3.78B
NOMAD FOODS LIMITED	7.99x	1.13x	6.96x	7%	1.53B
SANQUAN FOOD CO., LTD.	16.47x	1.21x	9.5x	4.83%	1.49B
SENECA FOODS CORPORATION	11.72x	-	-	-	1.15B
LOTTE WELLFOOD CO.,LTD	7.72x	0.43x	4.53x	3.76%	544M
ZHENGZHOU QIANWEIYANGCHU FOOD CO., LTD.	44.28x	1.56x	14.12x	0.11%	510M
Average	17.13x	1.10x	8.49x	4.11%	1.5B
Weighted average by Cap.	14.67x	1.14x	7.91x	4.87%