|
Market Closed -
Oslo Bors
15:45:00 05/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 118.00 NOK | -0.67% |
|
-0.67% | -12.85% |
| 08-21 | SB1 Markets cuts target price for Kid to 135 Norwegian kroner (140), reiterates neutral | FW |
| 08-21 | DNB Carnegie raises target price for Kid to 130 Norwegian kroner (120), reiterates hold | FW |
Company Valuation: Kid ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,577 | 2,943 | 4,764 | 5,446 | 5,503 | 4,829 | - | - |
| Change | - | -35.7% | 61.88% | 14.33% | 1.04% | -12.26% | - | - |
| Enterprise Value (EV) 1 | 4,884 | 3,419 | 5,060 | 5,710 | 6,226 | 6,689 | 6,347 | 6,138 |
| Change | - | -30% | 48.02% | 12.83% | 9.04% | 7.45% | -5.12% | -3.29% |
| P/E | 11.9x | 11.8x | 15.2x | 13.7x | 24x | 14.8x | 12.1x | 11x |
| PBR | 3.62x | 2.31x | 3.62x | 3.54x | 3.79x | 3.05x | 2.95x | 2.95x |
| PEG | - | -0.3x | 0.6x | 0.5x | -0.6x | 0.3x | 0.5x | 1.15x |
| Capitalization / Revenue | 1.48x | 0.93x | 1.4x | 1.44x | 1.4x | 1.15x | 1.08x | 1.03x |
| EV / Revenue | 1.58x | 1.08x | 1.48x | 1.51x | 1.58x | 1.59x | 1.43x | 1.3x |
| EV / EBITDA | 5.57x | 4.76x | 5.72x | 5.56x | 6.56x | 6.05x | 5.3x | 4.83x |
| EV / EBIT | 9.02x | 9.26x | 10.5x | 10.3x | 15.8x | 12.3x | 10.2x | 9.14x |
| EV / FCF | - | - | - | 8.72x | 20.4x | 8.25x | 6.71x | 6.14x |
| FCF Yield | - | - | - | 11.5% | 4.89% | 12.1% | 14.9% | 16.3% |
| Dividend per Share 2 | 8.6 | 5.5 | 6.25 | 8 | 5 | 7.035 | 8.825 | 9.928 |
| Rate of return | 7.64% | 7.6% | 5.33% | 5.97% | 3.69% | 5.92% | 7.43% | 8.36% |
| EPS 2 | 9.46 | 6.13 | 7.72 | 9.81 | 5.64 | 8.047 | 9.845 | 10.79 |
| Distribution rate | 90.9% | 89.7% | 81% | 81.5% | 88.7% | 87.4% | 89.6% | 92% |
| Net sales 1 | 3,097 | 3,178 | 3,414 | 3,785 | 3,945 | 4,214 | 4,451 | 4,705 |
| EBITDA 1 | 877.6 | 717.5 | 884.5 | 1,027 | 949.1 | 1,106 | 1,197 | 1,270 |
| EBIT 1 | 541.2 | 369.2 | 480.4 | 555.3 | 393.8 | 545.7 | 623.1 | 671.3 |
| Net income 1 | 384.4 | 249.2 | 313.8 | 398.6 | 229.2 | 326.5 | 400 | 438.6 |
| Net Debt 1 | 307.3 | 475.9 | 296.6 | 263.1 | 722.4 | 1,861 | 1,518 | 1,309 |
| Reference price 2 | 112.60 | 72.40 | 117.20 | 134.00 | 135.40 | 118.80 | 118.80 | 118.80 |
| Nbr of stocks (in thousands) | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | - | - |
| Announcement Date | 16/02/22 | 16/02/23 | 15/02/24 | 13/02/25 | 11/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.76x | 1.59x | 6.05x | 5.92% | 502M | |
| 23.58x | 3.16x | 15.08x | 1.28% | 27.36B | |
| 18.69x | 1.74x | 8.29x | 1.07% | 10.78B | |
| 17.49x | 1.2x | 7.71x | -.--% | 2.28B | |
| 10.16x | 1.04x | 6.26x | 5.76% | 2.08B | |
| 19.09x | 1.13x | 10.11x | -.--% | 1.45B | |
| 18.75x | - | - | 1.84% | 1.33B | |
| 11.37x | 0.69x | 5.49x | 3.9% | 1.19B | |
| 16.58x | 2.22x | 6.56x | 5.13% | 836M | |
| Average | 16.72x | 1.60x | 8.19x | 2.77% | 5.31B | |
| Weighted average by Cap. | 20.82x | 2.48x | 12.10x | 1.53% |
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
- KID Stock
- Valuation Kid ASA
Select your edition
All financial news and data tailored to specific country editions
