|
Market Closed -
Oslo Bors
15:45:00 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 157.60 NOK | -0.19% |
|
-0.25% | -15.81% |
| 10-20 | DNB Carnegie cuts price target for Norbit to 184 Norwegian kroner (204), reiterates buy | FW |
| 09-03 | SB1 Markets cuts its price target for Norbit to 200 Norwegian kroner (230), reiterates buy | FW |
Company Valuation: Norbit ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,830 | 1,696 | 3,419 | 6,147 | 11,944 | 10,083 | - | - |
| Change | - | -7.32% | 101.58% | 79.8% | 94.33% | -15.58% | - | - |
| Enterprise Value (EV) 1 | 2,103 | 2,016 | 3,624 | 6,496 | 12,464 | 10,687 | 10,606 | 10,483 |
| Change | - | -4.15% | 79.8% | 79.24% | 91.88% | -14.26% | -0.75% | -1.16% |
| P/E | 37.7x | - | 18.4x | - | 29.6x | 19.9x | 16.4x | 13.8x |
| PBR | 3.68x | 5.21x | 4.31x | 5.16x | 9.87x | 8.65x | 7.23x | 7.85x |
| PEG | - | - | - | - | - | 0.8x | 0.8x | 0.8x |
| Capitalization / Revenue | 2.32x | 1.45x | 2.25x | 3.51x | 4.77x | 3.29x | 2.81x | 2.45x |
| EV / Revenue | 2.67x | 1.73x | 2.39x | 3.71x | 4.98x | 3.49x | 2.96x | 2.55x |
| EV / EBITDA | 14.7x | - | 9.25x | 13.7x | 17.5x | 12.2x | 10x | 8.57x |
| EV / EBIT | 28.6x | - | 12.8x | - | 22.4x | 15.8x | 13x | 10.9x |
| EV / FCF | - | - | - | - | 46x | 22.1x | 21.9x | 17.8x |
| FCF Yield | - | - | - | - | 2.18% | 4.53% | 4.56% | 5.63% |
| Dividend per Share 2 | 0.3 | 0.7 | 1.55 | 3 | 5 | 4.999 | 4.872 | 6.438 |
| Rate of return | 0.96% | 2.43% | 2.72% | 3.11% | 2.67% | 3.17% | 3.09% | 4.08% |
| EPS 2 | 0.83 | - | 3.1 | - | 6.32 | 7.91 | 9.638 | 11.41 |
| Distribution rate | 36.1% | - | 50% | - | 79.1% | 63.2% | 50.6% | 56.4% |
| Net sales 1 | 787.8 | 1,168 | 1,519 | 1,751 | 2,502 | 3,063 | 3,587 | 4,119 |
| EBITDA 1 | 142.6 | - | 391.8 | 474 | 712.2 | 873.6 | 1,057 | 1,224 |
| EBIT 1 | 73.51 | - | 284.2 | - | 555.4 | 676.2 | 814.5 | 960.1 |
| Net income 1 | 47.9 | - | 185.3 | - | 404.3 | 506.4 | 616.6 | 733 |
| Net Debt 1 | 273 | 319.7 | 205.5 | 349.2 | 519.6 | 603.2 | 522.9 | 399.8 |
| Reference price 2 | 31.30 | 28.80 | 57.00 | 96.60 | 187.20 | 157.60 | 157.60 | 157.60 |
| Nbr of stocks (in thousands) | 58,459 | 58,884 | 59,974 | 63,629 | 63,806 | 63,981 | - | - |
| Announcement Date | 15/02/22 | 15/02/23 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.96x | 3.5x | 12.26x | 3.17% | 1.08B | |
| 28.53x | 5.37x | 16.3x | 0.69% | 180B | |
| 34.39x | 12.25x | 22.33x | 0.8% | 124B | |
| 46.08x | 5.81x | 19.89x | 0.91% | 107B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 31.46x | 5.13x | 16.88x | 1.1% | 74.47B | |
| 53.99x | 5.86x | 26.78x | 0.25% | 63.59B | |
| 16.8x | 5.94x | 12.07x | 0.76% | 53.88B | |
| 16.93x | 1x | 11.26x | 0.75% | 56.74B | |
| 28.38x | 4.01x | 15.25x | 0.02% | 40.93B | |
| Average | 28.97x | 4.92x | 15.96x | 1.23% | 80.7B | |
| Weighted average by Cap. | 30.40x | 5.50x | 16.62x | 1.13% |
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
- NORBT Stock
- Valuation Norbit ASA
Select your edition
All financial news and data tailored to specific country editions
