Valuation SalMar ASA BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:23 2026-07-07 EDT			5-day change	1st Jan Change
41.66 ^EUR	+1.31%		-9.21%	-19.88%

07-07	Odin Norden fell 0.66 percent in June, sees attractive levels in portfolio holdings	FW
07-07	Odin Norge fell 6.98% in June, still sees strong prospects for oil-services companies	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,481	55,810	67,355	71,232	83,469	63,079	-	-
Change	-	-21.92%	20.69%	5.76%	17.18%	-24.43%	-	-
Enterprise Value (EV) ¹	77,024	74,889	80,462	88,031	104,317	81,663	79,680	76,450
Change	-	-2.77%	7.44%	9.41%	18.5%	-21.72%	-2.43%	-4.05%
P/E	26.9x	13.9x	23.4x	24x	75.3x	16.7x	11.9x	10.5x
PBR	5.41x	2.61x	3.76x	3.98x	4.71x	3.05x	2.77x	2.45x
PEG	-	0.6x	-1.9x	-3.24x	-1.2x	0x	0.3x	0.8x
Capitalization / Revenue	4.75x	2.77x	2.39x	2.7x	3.05x	2.06x	1.83x	1.69x
EV / Revenue	5.12x	3.72x	2.85x	3.33x	3.81x	2.66x	2.32x	2.05x
EV / EBITDA	20.6x	13.6x	8.43x	12.4x	17.9x	8.96x	7.1x	6.19x
EV / EBIT	26.3x	16.8x	9.95x	16.2x	27x	11.5x	8.7x	7.44x
EV / FCF	951x	38.3x	7.5x	27.4x	83.2x	17.8x	13.3x	13.4x
FCF Yield	0.11%	2.61%	13.3%	3.65%	1.2%	5.6%	7.54%	7.44%
Dividend per Share ²	20	20	35	22	10	20.38	26.32	27.06
Rate of return	3.29%	5.2%	6.15%	4.07%	1.62%	4.38%	5.65%	5.81%
EPS ²	22.61	27.64	24.3	22.5	8.2	27.87	39.08	44.54
Distribution rate	88.5%	72.4%	144%	97.8%	122%	73.1%	67.3%	60.8%
Net sales ¹	15,044	20,158	28,219	26,426	27,394	30,691	34,384	37,301
EBITDA ¹	3,734	5,502	9,540	7,120	5,812	9,114	11,215	12,358
EBIT ¹	2,927	4,465	8,088	5,429	3,867	7,105	9,162	10,278
Net income ¹	2,668	3,312	3,203	2,969	1,105	3,728	5,296	6,037
Net Debt ¹	5,543	19,079	13,107	16,799	20,848	18,584	16,600	13,371
Reference price ²	608.00	384.80	569.20	540.50	617.50	465.40	465.40	465.40
Nbr of stocks (in thousands)	117,568	145,037	118,333	131,789	135,173	135,538	-	-
Announcement Date	2/18/22	2/21/23	2/15/24	2/18/25	2/10/26	-	-	-

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.($)
MOWI ASA	13.49x	1.73x	8.18x	4.45%	9.97B
NISSUI CORPORATION	13.49x	0.68x	9.33x	2.62%	2.44B
LEROY SEAFOOD	12.54x	0.89x	6.04x	6.91%	2.36B
AUSTEVOLL SEAFOOD ASA	7.7x	0.61x	3.59x	8.28%	1.61B
THAI UNION GROUP	10.81x	0.77x	8.73x	5.68%	1.39B
DONGWON INDUSTRIES CO., LTD.	7.75x	0.32x	3.79x	3.52%	981M
Average	10.96x	0.83x	6.61x	5.24%	3.12B
Weighted average by Cap.	12.37x	1.25x	7.48x	4.89%