Valuation Smartoptics Group ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-06-22 EDT			5-day change	1st Jan Change
53.80 ^NOK	+0.75%		+0.37%	+82.37%

06-18	Netnod Partners with Smartoptics to Connect Scandinavian Capitals	CI
06-04	Case All Star Småbolag rose 3.48 percent in May - Sectra added as new holding	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	114.7	189.6	171.4	155.2	288.2	544.7	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	89%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	540	534.3	525.3
Change	-	73.67%	-11.94%	-9.71%	89.49%	92.27%	-1.05%	-1.68%
P/E	29.8x	25.6x	23.7x	38.6x	61.2x	69.4x	37x	26.9x
PBR	4.73x	6.73x	5.78x	5.43x	-	16.8x	13.2x	10.9x
PEG	-	0.3x	-9.12x	-0.9x	3.6x	1x	0.4x	0.7x
Capitalization / Revenue	2.5x	3.26x	2.93x	2.8x	3.83x	5.16x	4.02x	3.21x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	5.11x	3.94x	3.1x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	34.4x	23.6x	17.4x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	45.1x	28.5x	20.5x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	180x	50.1x	34.3x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	0.56%	2%	2.92%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.02	0.03	0.03
Rate of return	-	-	-	3.39%	2.13%	0.36%	0.54%	0.54%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.08	0.15	0.2067
Distribution rate	-	-	-	131%	131%	25%	20%	14.5%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	105.6	135.6	169.7
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	15.7	22.6	30.2
EBIT ¹	4.767	10.24	8.659	3.289	6.785	11.97	18.77	25.67
Net income ¹	3.824	7.446	7.282	4.042	4.684	8.133	14.83	20.1
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-4.667	-10.33	-19.33
Reference price ²	1.192	1.969	1.780	1.583	2.939	5.555	5.555	5.555
Nbr of stocks (in thousands)	96,287	96,287	96,287	98,046	98,046	98,046	-	-
Announcement Date	2/11/22	2/16/23	2/15/24	2/13/25	2/19/26	-	-	-

¹USD in Million²USD

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.($)
SMARTOPTICS GROUP ASA	68.9x	5.07x	34.13x	0.36%	540M
YANGTZE OPTICAL FIBRE AND CABLELIMITED COMPANY	25.47x	10.64x	42.26x	1.06%	39.61B
Average	47.19x	7.86x	38.20x	0.71%	20.07B
Weighted average by Cap.	26.06x	10.57x	42.15x	1.05%