Valuation Tomra Systems ASA Deutsche Boerse AG
Stocks
TMRA
NO0012470089
Industrial Machinery & Equipment
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.843 EUR | +2.32% |
|
+5.14% | -14.53% |
| 07-31 | Tomra board member buys shares worth nearly 0.2 million Norwegian kroner | FW |
| 07-20 | Danske Bank raises the target price for Tomra to 135 Norwegian kroner (130), reiterates buy - BN | FW |
Company Valuation: Tomra Systems ASA
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 | 2,905 | - | - |
| Change | - | -50.31% | -29.9% | 12.9% | -7.4% | -14.63% | - | - |
| Enterprise Value (EV) 1 | 9,489 | 4,900 | 3,564 | 4,096 | 4,011 | 3,436 | 3,355 | 3,266 |
| Change | - | -48.36% | -27.27% | 14.93% | -2.07% | -14.33% | -2.36% | -2.66% |
| P/E | 86x | 49.5x | 53x | 38.8x | 37.2x | 30x | 14.9x | 13.7x |
| PBR | 15.1x | 8.26x | 5.7x | 6.1x | 5.84x | 4.57x | 3.71x | 3.29x |
| PEG | - | -3.6x | -1.5x | 0.7x | -11.9x | 5.34x | 0x | 1.54x |
| Capitalization / Revenue | 8.61x | 4.17x | 2.5x | 2.73x | 2.58x | 1.94x | 1.63x | 1.51x |
| EV / Revenue | 8.74x | 4.41x | 2.74x | 3.04x | 3.04x | 2.29x | 1.88x | 1.7x |
| EV / EBITDA | 39.6x | 22.7x | 17.7x | 16x | 15.3x | 12.3x | 8.3x | 7.27x |
| EV / EBIT | 61.4x | 37x | 34.5x | 26.3x | 27.1x | 20.8x | 12.3x | 10.7x |
| EV / FCF | 67.5x | 143x | 94.3x | 111x | - | 27.3x | 20.5x | 14.5x |
| FCF Yield | 1.48% | 0.7% | 1.06% | 0.9% | - | 3.66% | 4.88% | 6.91% |
| Dividend per Share 2 | 0.1642 | 0.1643 | 0.1717 | 0.1843 | 0.1904 | 0.1923 | 0.4095 | 0.4369 |
| Rate of return | 0.52% | 1.04% | 1.56% | 1.48% | 1.65% | 1.96% | 4.17% | 4.45% |
| EPS 2 | 0.3677 | 0.3176 | 0.2078 | 0.32 | 0.31 | 0.3274 | 0.6603 | 0.7189 |
| Distribution rate | 44.7% | 51.7% | 82.6% | 57.6% | 61.4% | 58.7% | 62% | 60.8% |
| Net sales 1 | 1,086 | 1,112 | 1,299 | 1,348 | 1,318 | 1,498 | 1,784 | 1,924 |
| EBITDA 1 | 239.5 | 215.5 | 201 | 256 | 262 | 280.1 | 404.1 | 449.3 |
| EBIT 1 | 154.5 | 132.3 | 103.2 | 156 | 148 | 165.3 | 273.1 | 305.9 |
| Net income 1 | 108.6 | 93.89 | 61.38 | 93 | 93 | 97.13 | 189.7 | 215.3 |
| Net Debt 1 | 143.3 | 256.2 | 308.6 | 421 | 608 | 531.3 | 450.2 | 361.1 |
| Reference price 2 | 31.630 | 15.728 | 11.014 | 12.424 | 11.520 | 9.824 | 9.824 | 9.824 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.35x | 1.74x | 10.19x | 0.86% | 18.74B | |
| 29.74x | 6.19x | 19.28x | 1.11% | 16.86B | |
| 22.34x | 2.85x | 17.31x | 1.45% | 8.21B | |
| 54.52x | 5.8x | 23.04x | - | 7.06B | |
| 43.52x | 4.91x | 29.08x | 0.41% | 6.01B | |
| 15.01x | 1.16x | 8.74x | 4.84% | 5.65B | |
| 8.05x | 1.3x | 5.32x | 4.47% | 4.23B | |
| 17.89x | 2.59x | 9.69x | 2.37% | 4.17B | |
| 11.22x | 0.53x | 4.85x | 2.73% | 4.14B | |
| Average | 24.29x | 3.01x | 14.17x | 2.28% | 8.34B | |
| Weighted average by Cap. | 25.01x | 3.41x | 15.02x | 1.72% |
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
- Stock Market
- Stocks
- TOM Stock
- TMRA Stock
- Valuation Tomra Systems ASA
Select your edition
All financial news and data tailored to specific country editions
