Company Valuation: Soiltech ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 364.9 637.7 750.7 750.7 -
Change - 74.75% 17.72% 0% -
Enterprise Value (EV) 1 364.9 796.7 833.3 857.1 829
Change - 118.31% 4.59% -6.23% -3.27%
P/E 13.4x 81.1x 22.6x 11.6x 11.3x
PBR - 2.83x 2.89x 2.6x 2.12x
PEG - -1.1x 0x 0x 4.23x
Capitalization / Revenue - 2.33x 1.87x 1.52x 1.37x
EV / Revenue - 2.91x 2.08x 1.73x 1.51x
EV / EBITDA - 12.6x 8.69x 6.84x 5.66x
EV / EBIT - 19.8x 14x 9.38x 7.67x
EV / FCF - 2,177x 57.4x - -
FCF Yield - 0.05% 1.74% - -
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 86.00 86.00 86.00
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.14x2.33x10.63x - 79.53M
22.39x7.99x13.97x2.59% 27.07B
10.98x2.99x5.65x5.89% 6.79B
16.67x3.71x8.95x3.56% 4.04B
13.05x4.14x13.34x7.23% 2.86B
22.36x5.58x14.22x2.76% 2.67B
5.97x2.15x4.84x5.6% 1.88B
158.65x4.86x9.54x0.65% 1.76B
6.48x5.82x8.52x6.14% 1.68B
Average 31.52x 4.40x 9.96x 4.3% 5.43B
Weighted average by Cap. 23.51x 6.16x 11.67x 3.58%

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