Valuation Smartoptics Group ASA OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:25:21 2026-06-16 EDT			5-day change	1st Jan Change
5.550 ^USD	0.00%		-1.42%	+200.00%

06-04	Case All Star Småbolag rose 3.48 percent in May - Sectra added as new holding	FW
05-07	Smartoptics Group ASA, Q1 2026 Earnings Call, May 07, 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	551.6	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	91.41%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	547.1	541.6	534.1
Change	-	73.67%	-11.94%	-9.71%	89.49%	94.81%	-1.01%	-1.38%
P/E Ratio	29.8x	25.6x	23.7x	38.6x	61.2x	70.3x	37.5x	28.1x
PBR	4.73x	6.73x	5.78x	5.43x	-	17x	13.4x	11x
PEG	-	0.3x	-9.12x	-0.9x	3.6x	1.1x	0.4x	0.8x
Capitalization / Revenue	2.5x	3.26x	2.93x	2.8x	3.83x	5.23x	4.16x	3.42x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	5.19x	4.09x	3.32x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	35.2x	24.2x	18.2x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	45.8x	28.3x	21.4x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	109x	43.3x	32.4x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	0.91%	2.31%	3.09%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.03	0.06	0.06
Rate of return	-	-	-	3.39%	2.13%	0.53%	1.07%	1.07%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.08	0.15	0.2
Distribution rate	-	-	-	131%	131%	37.5%	40%	30%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	105.4	132.4	161.1
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	15.55	22.4	29.3
EBIT ¹	4.767	10.24	8.659	3.289	6.785	11.95	19.15	25
Net income ¹	3.824	7.446	7.282	4.042	4.684	8.2	14.75	19.65
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-4.5	-10	-17.5
Reference price ²	1.192	1.969	1.780	1.583	2.939	5.626	5.626	5.626
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.($)
YANGTZE OPTICAL FIBRE AND CABLELIMITED COMPANY	27.99x	10.63x	42.21x	0.97%	39.51B
Average	27.98x	10.63x	42.21x	0.97%	39.51B
Weighted average by Cap.	27.98x	10.63x	42.21x	0.97%