|
Real-time
Oslo Bors
13:32:01 18/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 34.00 NOK | -6.85% |
|
-7.36% | -38.74% |
| 09:35am | Elopak ASA, Q2 2026 Earnings Call, Aug 18, 2026 | |
| 08:50am | Elopak ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 898.3 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -28.86% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,293 | 1,279 | 1,231 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -20.57% | -1.09% | -3.79% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 13.4x | 10.8x | 9.37x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.41x | 2.14x | 1.84x |
| PEG | - | -0.9x | 0x | -2.09x | - | 1.54x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.73x | 0.67x | 0.63x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.05x | 0.96x | 0.87x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 7.03x | 6.19x | 5.48x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 12.3x | 9.81x | 8.33x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 21.3x | 13.8x | 10.3x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 4.7% | 7.25% | 9.67% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.14 | 0.1649 | 0.1944 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.19% | 4.93% | 5.81% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.25 | 0.3095 | 0.357 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 56% | 53.3% | 54.4% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,230 | 1,333 | 1,419 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 184 | 206.5 | 224.6 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 105 | 130.5 | 147.8 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 67 | 81.24 | 94.5 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 395 | 380.8 | 332.4 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.344 | 3.344 | 3.344 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/02/22 | 21/02/23 | 15/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.58x | 1.04x | 7.05x | 4.35% | 1.04B | |
| 24.98x | 1.19x | 7.61x | 3.85% | 25.04B | |
| 25.48x | 2.55x | 12.26x | 2.12% | 22.4B | |
| 32.12x | 1.23x | 9.34x | 4.46% | 21.32B | |
| 19.4x | 2.2x | 9.01x | 1.94% | 6.01B | |
| 14.35x | 1.24x | 7.18x | 3.78% | 5.61B | |
| -181.57x | 0.89x | 8.12x | 2.12% | 5.2B | |
| 19.71x | 2.37x | 14.04x | 3.45% | 5.39B | |
| 8.95x | 1.37x | 9.81x | 1.06% | 4.82B | |
| 19.2x | 1.33x | 8.68x | 2.55% | 3.93B | |
| Average | -0.48x | 1.54x | 9.31x | 2.97% | 10.08B | |
| Weighted average by Cap. | 13.62x | 1.62x | 9.58x | 3.19% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
