Suspension of trading

Valuation Wilson ASA

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:59:40 2024-04-02 EDT			5-day change	1st Jan Change
5.900 ^EUR	+13.46%		-.--%	-

04-30	Wilson ASA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-03-25	Wilson ASA Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	228.1	258.8	258.8
Change	-	13.46%	0%
Enterprise Value (EV) ¹	362.3	410.8	412.7
Change	-	13.38%	0.47%
P/E	5.17x	18.1x	31.5x
PBR	1.04x	1.18x	1.15x
PEG	-0.1x	-0.3x	-0.7x
Capitalization / Revenue	0.93x	1.15x	1.21x
EV / Revenue	1.48x	1.82x	1.93x
EV / EBITDA	4.74x	8.56x	5.35x
EV / EBIT	6.14x	14x	21x
EV / FCF	13.6x	83.2x	1,738x
FCF Yield	7.33%	1.2%	0.06%
Dividend per Share ²	0.223	0.0425	-
Rate of return	4.29%	0.72%	-
EPS ²	1.007	0.3264	0.1873
Distribution rate	22.2%	13%	-
Net sales ¹	245.5	225.9	214
EBITDA ¹	76.44	47.98	77.07
EBIT ¹	59.05	29.42	19.67
Net income ¹	42.43	13.74	7.888
Net Debt ¹	134.2	152	153.9
Reference price ²	5.200	5.900	5.900
Nbr of stocks (in thousands)	43,860	43,860	43,860
Announcement Date	6/18/24	3/25/25	4/30/26

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.($)
WILSON ASA	-	-	-	-	276M
AP MOLLER MAERSK	14.68x	0.62x	3.88x	2.37%	36.8B
COSCO SHIPPING HOLDINGS CO., LTD.	9.54x	0.63x	2.58x	4.94%	33.42B
HAPAG-LLOYD AG	2143.6x	1.27x	8.46x	1.62%	25.14B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.45x	4.33x	8.04x	3.92%	20.07B
NIPPON YUSEN KABUSHIKI KAISHA	10.9x	1.37x	10.45x	3.46%	15.42B
HMM CO.,LTD	11.57x	0.9x	4.03x	3.1%	14.01B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.85x	3.52x	9.69x	6.85%	13.32B
MITSUI O.S.K. LINES, LTD.	9.59x	2.1x	14.82x	3.38%	13.21B
ADNOC LOGISTICS & SERVICES PLC	9.64x	2.74x	7.36x	2.79%	12.6B
Average	248.09x	1.95x	7.70x	3.6%	18.43B
Weighted average by Cap.	302.82x	1.66x	6.73x	3.48%