Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 03/07/2026 BST			5-day change	1st Jan Change
115.40 ^NOK	+2.85%		+6.07%	+27.23%

06-23	Endúr Unit Lands NOK220 Million Civil Construction Works Deal	MT
06-19	Endúr Unit Bags NOK160 Million Contract for Norwegian Petroleum Products Import Facility	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	939.6	1,239	2,550	4,556	5,908	-	-
Change	-	-	105.84%	78.68%	29.68%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,119	5,688	5,112
Change	-	-	169.98%	44.57%	26.57%	-7.05%	-10.12%
P/E	-	-	59.8x	33x	18.9x	15.9x	14.1x
PBR	-	-	2.07x	1.89x	2.2x	1.93x	1.75x
PEG	-	-	-	0x	0x	0.8x	1.1x
Capitalization / Revenue	-	-	0.91x	0.71x	0.72x	0.66x	0.62x
EV / Revenue	-	-	1.2x	0.75x	0.74x	0.63x	0.54x
EV / EBITDA	-	-	9x	7.34x	6.82x	5.86x	4.95x
EV / EBIT	-	-	22.3x	14.9x	12.5x	10x	8.17x
EV / FCF	-	-	7.68x	4.97x	12.5x	8.66x	6.56x
FCF Yield	-	-	13%	20.1%	8%	11.5%	15.2%
Dividend per Share ²	-	-	-	0.8	1.248	2.034	2.38
Rate of return	-	-	-	0.88%	1.08%	1.76%	2.06%
EPS ²	-	-	1.16	2.75	6.113	7.26	8.169
Distribution rate	-	-	-	29.1%	20.4%	28%	29.1%
Net sales ¹	-	-	2,787	6,420	8,227	8,980	9,509
EBITDA ¹	-	-	371.6	658.8	897.2	970.7	1,033
EBIT ¹	-	-	150	325.5	487.7	568.6	625.9
Net income ¹	-68.9	-27.2	47	137.3	311.5	371.5	419.7
Net Debt ¹	-	-	794.4	279	211.4	-219.9	-795.3
Reference price ²	34.45	38.00	69.40	90.70	115.40	115.40	115.40
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,193	-	-
Announcement Date	25/02/22	22/02/24	10/02/25	26/02/26	-	-	-

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.($)
ENDÚR ASA	18.36x	0.72x	6.64x	1.11%	584M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	26.36x	3.73x	19.52x	2.56%	6.33B
Average	22.36x	2.23x	13.08x	1.84%	3.46B
Weighted average by Cap.	25.68x	3.48x	18.43x	2.44%