|
Market Closed -
Oslo Bors
15:45:00 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 33.45 NOK | +1.36% |
|
-3.18% | -39.73% |
| 10-22 | Elopak ASA Declares Dividend for First Half of 2026 | CI |
| 10-22 | Elopak's New CEO to Join in Early November | MT |
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 | 862.7 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -31.68% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,260 | 1,225 | 1,176 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -22.64% | -2.74% | -4% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12.4x | 11.2x | 9.34x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.37x | 2.13x | 1.83x |
| PEG | - | -0.9x | 0x | -2.09x | - | 1x | 1x | 0.5x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.69x | 0.66x | 0.62x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.01x | 0.94x | 0.84x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 6.92x | 6.2x | 5.35x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.5x | 10.2x | 8.28x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 18.2x | 14.6x | 12.7x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.5% | 6.83% | 7.84% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.1454 | 0.1549 | 0.1868 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.53% | 4.82% | 5.82% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.2591 | 0.2868 | 0.344 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 56.1% | 54% | 54.3% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,247 | 1,305 | 1,396 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182 | 197.5 | 219.9 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 109.4 | 120.2 | 142.1 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 72.07 | 75.13 | 91.6 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 397 | 362.4 | 313.4 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.211 | 3.211 | 3.211 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.19x | 1x | 6.84x | 4.6% | 950M | |
| 24.32x | 1.09x | 7.12x | 4.38% | 21.92B | |
| 24.82x | 2.5x | 11.93x | 2.2% | 21.9B | |
| 28.26x | 1.08x | 8.34x | 5.41% | 17.58B | |
| 20.31x | 2.33x | 9.56x | 1.82% | 6.32B | |
| 19.64x | 2.22x | 13.65x | 3.06% | 5B | |
| -9.77x | 1.19x | 7.2x | 4.27% | 4.96B | |
| -45.02x | 0.82x | 8.35x | 2.15% | 4.39B | |
| 17.65x | 1.28x | 8.24x | 2.72% | 3.66B | |
| 13.18x | 1x | 6.72x | 4.36% | 3.15B | |
| Average | 10.56x | 1.45x | 8.79x | 3.5% | 8.98B | |
| Weighted average by Cap. | 18.61x | 1.58x | 9.16x | 3.61% |
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
