Valuation Smartoptics Group ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-08-03 EDT			5-day change	1st Jan Change
43.40 ^NOK	-0.46%		-1.81%	+47.12%

07-14	SEB raises Smartoptics price target to 65 Norwegian kroner (62), reiterates buy	FW
07-13	Smartoptics Group ASA, Q2 2026 Earnings Call, Jul 13, 2026

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	445.8	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	54.68%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	442.4	436.6	426.6
Change	-	73.67%	-11.94%	-9.71%	89.49%	57.52%	-1.32%	-2.27%
P/E	29.8x	25.6x	23.7x	38.6x	61.2x	45.3x	27.7x	20.6x
PBR	4.73x	6.73x	5.78x	5.43x	-	12.9x	9.4x	6.94x
PEG	-	0.3x	-9.12x	-0.9x	3.6x	0x	0.4x	0.6x
Capitalization / Revenue	2.5x	3.26x	2.93x	2.8x	3.83x	3.92x	3.11x	2.51x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	3.89x	3.05x	2.4x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	24.7x	17.9x	13.1x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	30.8x	21.1x	15.4x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	73.7x	34.9x	25.1x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	1.36%	2.86%	3.98%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.0414	0.03	0.03
Rate of return	-	-	-	3.39%	2.13%	0.91%	0.66%	0.66%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.1004	0.1641	0.2211
Distribution rate	-	-	-	131%	131%	41.3%	18.3%	13.6%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	113.7	143.2	177.7
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	17.88	24.34	32.47
EBIT ¹	4.767	10.24	8.659	3.289	6.785	14.38	20.69	27.69
Net income ¹	3.824	7.446	7.282	4.042	4.684	9.937	15.93	21.68
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-3.371	-9.206	-19.13
Reference price ²	1.192	1.969	1.780	1.583	2.939	4.547	4.547	4.547
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	45.79x	3.93x	25.01x	0.9%	451M
YANGTZE OPTICAL FIBRE AND CABLELIMITED COMPANY	10.09x	5.56x	21.53x	2.73%	21.29B
Average	27.94x	4.75x	23.27x	1.82%	10.87B
Weighted average by Cap.	10.83x	5.53x	21.60x	2.69%