Company Valuation: SpareBank 1 Ringerike Hadeland

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,165 5,071 4,758 5,149 6,510 7,293 - -
Change - -1.82% -6.17% 8.22% 26.43% 12.03% - -
Enterprise Value (EV) 5,165 5,071 4,758 5,149 6,510 7,293 7,293 7,293
Change - -1.82% -6.17% 8.22% 26.43% 12.03% 0% 0%
P/E 11.9x 12.8x 10.6x 7.51x 9.11x 11.7x 11.6x 11x
PBR 1.27x - 1.07x 1.07x 1.28x 1.38x 1.37x 1.34x
PEG - -1.48x 0.8x 0.1x 2.14x -0.7x 31.01x 2.17x
Capitalization / Revenue 5.61x 5.34x 4.48x 4.96x 6.18x 5.67x 5.43x 5.23x
EV / Revenue 0x 0x 0x 0x 0x 5.67x 5.43x 5.23x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10x 9.63x 9.21x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 16.2 - 20 30 44 34.5 34.5 36
Rate of return 4.91% - 6.58% 9.12% 10.6% 7.88% 7.88% 8.22%
EPS 2 27.72 25.32 28.67 43.79 45.65 37.59 37.73 39.64
Distribution rate 58.4% - 69.8% 68.5% 96.4% 91.8% 91.4% 90.8%
Net sales 1 921 949 1,063 1,038 1,053 1,285 1,343 1,394
EBITDA - - - - - - - -
EBIT 1 552 554 626 911 900 728.3 757.4 792.2
Net income 1 446 421 461 704 734 618.7 620.8 651.6
Net Debt - - - - - - - -
Reference price 2 330.00 324.00 304.00 329.00 415.95 438.00 438.00 438.00
Nbr of stocks (in thousands) 15,650 15,650 15,650 15,650 15,650 16,650 - -
Announcement Date 2/11/22 2/14/23 2/14/24 2/14/25 2/13/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.65x - - 7.88% 763M
14.1x - - 1.77% 947B
13.46x - - 1.87% 441B
6.01x - - 5.16% 382B
12.6x - - 4.16% 351B
5.78x - - 5.27% 303B
18.67x - - 2.28% 294B
11.99x - - 2.18% 265B
6.04x - - 5.21% 261B
14.49x - - 2.74% 254B
Average 11.48x 3.85% 349.83B
Weighted average by Cap. 11.91x 3.1%

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. RING Stock
  4. Valuation SpareBank 1 Ringerike Hadeland