Company Valuation: Protector Forsikring ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,928 10,363 14,830 23,493 43,142 39,484 - -
Change - 16.07% 43.11% 58.41% 83.64% -8.48% - -
Enterprise Value (EV) 8,928 10,363 14,830 23,493 43,142 39,484 39,484 39,484
Change - 16.07% 43.11% 58.41% 83.64% -8.48% 0% 0%
P/E 7.25x 12.3x 9.84x 15.2x 16.5x 18.9x 16.7x 15.7x
PBR 2.49x 3.01x 3.28x 4.32x 5.63x 5.16x 4.33x 3.9x
PEG - -0.4x 0.1x 6.95x 0.2x -0.9x 1.3x 2.46x
Capitalization / Revenue 1.81x 1.81x - 1.99x 3.14x 2.6x 2.33x 2.11x
EV / Revenue 0x 0x - 0x 0x 2.6x 2.33x 2.11x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 10 - - - 14 17 17.5 18.33
Rate of return 9.23% - - - 2.67% 3.55% 3.66% 3.83%
EPS 2 14.96 10.2 18.3 18.7 31.7 25.34 28.58 30.41
Distribution rate 66.8% - - - 44.2% 67.1% 61.2% 60.3%
Net sales 1 4,921 5,715 - 11,783 13,756 15,173 16,911 18,679
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 1,232 842 1,509 1,539 2,614 2,093 2,357 2,507
Net Debt - - - - - - - -
Reference price 2 108.40 125.80 180.00 285.00 524.00 478.60 478.60 478.60
Nbr of stocks (in thousands) 82,365 82,378 82,392 82,430 82,331 82,500 - -
Announcement Date 2/2/22 2/1/23 1/31/24 1/29/25 1/28/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.88x - - 4.3% 183B
13.44x3.14x11.59x1.12% 139B
16.15x - - 5.18% 114B
20.99x3.64x12.8x2.07% 86.25B
10.81x1.49x - 1.75% 38.07B
-440.86x1.37x - 3.79% 26.27B
11.81x - - 3.02% 23.63B
12.95x - - 4.38% 21.99B
11.35x - - 5.32% 16.29B
Average -36.61x 2.41x 12.19x 3.44% 72B
Weighted average by Cap. -3.65x 2.91x 12.05x 3.29%

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

  1. Stock Market
  2. Stocks
  3. PROT Stock
  4. PSKRF Stock
  5. Valuation Protector Forsikring ASA