Valuation Zaptec ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-05 EDT			5-day change	1st Jan Change
64.30 ^NOK	-1.83%		+3.21%	+157.72%

10-01	Clarksons Platou Securities raises its price target for Zaptec to 70 Norwegian kroner (58), reiterates buy - BN	FW
08-19	Pareto Securities raises Zaptec price target to 60 Norwegian kroner (48), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,600	1,643	1,905	954.6	2,182	5,700	-	-
Change	-	-64.28%	15.92%	-49.88%	128.55%	161.26%	-	-
Enterprise Value (EV) ¹	4,344	1,585	1,763	979.7	1,746	5,340	5,284	5,196
Change	-	-63.51%	11.2%	-44.43%	78.24%	205.84%	-1.05%	-1.67%
P/E	-	-69.6x	85.1x	-295x	40.9x	36.5x	25.1x	19.9x
PBR	11.6x	-	2.84x	1.42x	2.88x	7.89x	6.6x	5.45x
PEG	-	-	-0x	3x	-0x	0x	0.6x	0.8x
Capitalization / Revenue	9.41x	2.17x	1.34x	0.75x	1.42x	2.85x	2.36x	1.99x
EV / Revenue	8.88x	2.09x	1.24x	0.77x	1.14x	2.67x	2.19x	1.81x
EV / EBITDA	112x	396x	41x	17.8x	14.2x	21.3x	15.2x	11.6x
EV / EBIT	189x	-95x	133x	46x	20.3x	26.1x	18.2x	13.5x
EV / FCF	-	-	-	-10.5x	4.45x	94.3x	35.9x	21.7x
FCF Yield	-	-	-	-9.55%	22.5%	1.06%	2.79%	4.62%
Dividend per Share ²	-	-	-	-	2	0.9324	1.335	1.647
Rate of return	-	-	-	-	8.02%	1.42%	2.04%	2.51%
EPS ²	-	-0.31	0.256	-0.037	0.61	1.794	2.611	3.294
Distribution rate	-	-	-	-	328%	52%	51.2%	50%
Net sales ¹	489	758.9	1,427	1,267	1,532	1,999	2,417	2,865
EBITDA ¹	38.66	4	43	55	123	250.6	348	449.2
EBIT ¹	22.93	-16.68	13.21	21.32	85.83	204.4	290.2	384
Net income ¹	17.92	-23.4	22.23	-3.236	53.89	158.5	230	304.1
Net Debt ¹	-255.1	-57.69	-141.6	25.12	-435.5	-359.4	-415.4	-503.4
Reference price ²	60.25	21.58	21.78	10.93	24.95	65.50	65.50	65.50
Nbr of stocks (in thousands)	76,341	76,139	87,449	87,334	87,442	87,021	-	-
Announcement Date	1/28/22	2/15/23	2/21/24	2/19/25	2/18/26	-	-	-

¹NOK in Million²NOK

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.($)
ZAPTEC ASA	36.51x	2.67x	21.31x	1.42%	592M
SIEMENS AG	25.5x	3.02x	16.49x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.75x	4.07x	18.74x	1.54%	192B
EATON CORPORATION PLC	38.88x	5.73x	24.04x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
VERTIV HOLDINGS CO.	41.78x	6.87x	27.57x	0.1%	97.09B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.16x	5.03x	25.33x	1.31%	134.83B
Weighted average by Cap.	35.66x	4.75x	22.86x	1.55%