Company Valuation: Soiltech ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 364.9 637.7 771.7 771.7 -
Change - 74.75% 21.01% 0% -
Enterprise Value (EV) 1 364.9 796.7 854.2 878 850
Change - 118.31% 7.22% -6.09% -3.2%
P/E 13.4x 81.1x 23.3x 11.9x 11.6x
PBR - 2.83x 2.97x 2.68x 2.17x
PEG - -1.1x 0x 0x 4.34x
Capitalization / Revenue - 2.33x 1.92x 1.56x 1.4x
EV / Revenue - 2.91x 2.13x 1.77x 1.55x
EV / EBITDA - 12.6x 8.91x 7.01x 5.8x
EV / EBIT - 19.8x 14.3x 9.61x 7.87x
EV / FCF - 2,177x 58.8x - -
FCF Yield - 0.05% 1.7% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 3.44 0.95 3.8 7.406 7.604
Distribution rate - - - - -
Net sales 1 - 274 401 495.5 550
EBITDA 1 - 63 95.89 125.2 146.5
EBIT 1 - 40.27 59.69 91.33 108
Net income 1 27.41 7.494 32.04 69.9 71.76
Net Debt 1 - 159 82.56 106.3 78.28
Reference price 2 46.00 77.00 88.40 88.40 88.40
Nbr of stocks (in thousands) 7,933 8,282 8,729 8,729 -
Announcement Date 2/28/24 4/3/25 4/24/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
27.89x2.38x10.87x - 80.54M
22.13x7.88x13.66x2.62% 26.3B
11.04x3.01x5.68x5.86% 6.83B
18.37x3.92x9.38x2.66% 4.64B
13.45x4.19x13.08x7.59% 3.01B
22.76x5.67x13.97x2.76% 2.67B
8.2x2.21x5.39x4.48% 2.17B
6.43x5.8x8.49x6.16% 1.66B
387.56x3.74x7.3x0.58% 1.64B
Average 57.54x 4.31x 9.76x 4.09% 5.44B
Weighted average by Cap. 30.82x 6.01x 11.36x 3.52%

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. STECH Stock
  4. Valuation Soiltech ASA