Valuation Tomra Systems ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-02 EDT			5-day change	1st Jan Change
91.10 ^NOK	+0.77%		-0.92%	-33.01%

10-01	Barclays raises price target for Tomra to 140 Norwegian kroner (120), reiterates overweight	FW
09-28	SB1 Markets sees attractive risk/reward in Tomra ahead of Q3 but cuts price target	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,345	4,644	3,255	3,675	3,403	2,486	-	-
Change	-	-50.31%	-29.9%	12.9%	-7.4%	-26.93%	-	-
Enterprise Value (EV) ¹	9,489	4,900	3,564	4,096	4,011	3,039	2,935	2,844
Change	-	-48.36%	-27.27%	14.93%	-2.07%	-24.23%	-3.41%	-3.11%
P/E	86x	49.5x	53x	38.8x	37.2x	28.5x	13.8x	12.4x
PBR	15.1x	8.26x	5.7x	6.1x	5.84x	3.98x	3.31x	2.87x
PEG	-	-3.6x	-1.5x	0.7x	-11.9x	-5.99x	0x	1.1x
Capitalization / Revenue	8.61x	4.17x	2.5x	2.73x	2.58x	1.68x	1.42x	1.35x
EV / Revenue	8.74x	4.41x	2.74x	3.04x	3.04x	2.05x	1.67x	1.54x
EV / EBITDA	39.6x	22.7x	17.7x	16x	15.3x	11.3x	7.47x	6.9x
EV / EBIT	61.4x	37x	34.5x	26.3x	27.1x	20.4x	11.2x	10.2x
EV / FCF	67.5x	143x	94.3x	111x	-1,910x	24.6x	17.2x	13.1x
FCF Yield	1.48%	0.7%	1.06%	0.9%	-0.05%	4.07%	5.82%	7.64%
Dividend per Share ²	0.1642	0.1643	0.1717	0.1843	0.1904	0.182	0.3613	0.3808
Rate of return	0.52%	1.04%	1.56%	1.48%	1.65%	2.16%	4.3%	4.53%
EPS ²	0.3677	0.3176	0.2078	0.32	0.31	0.2952	0.6077	0.6774
Distribution rate	44.7%	51.7%	82.6%	57.6%	61.4%	61.6%	59.4%	56.2%
Net sales ¹	1,086	1,112	1,299	1,348	1,318	1,482	1,755	1,845
EBITDA ¹	239.5	215.5	201	256	262	269.3	393.1	412.4
EBIT ¹	154.5	132.3	103.2	156	148	148.7	261.7	278.2
Net income ¹	108.6	93.89	61.38	93	93	87.69	180.6	192.8
Net Debt ¹	143.3	256.2	308.6	421	608	552.8	449	357.6
Reference price ²	31.630	15.728	11.014	12.424	11.520	8.408	8.408	8.408
Nbr of stocks (in thousands)	295,460	295,240	295,526	295,789	295,396	295,700	-	-
Announcement Date	2/23/22	2/24/23	2/15/24	2/14/25	2/13/26	-	-	-

¹EUR in Million²EUR

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.($)
TOMRA SYSTEMS ASA	28.48x	2.05x	11.28x	2.16%	2.8B
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	30.67x	4.60x	18.16x	1.32%	53.16B
Weighted average by Cap.	32.68x	5.30x	20.20x	1.14%