|
Market Closed -
Oslo Bors
15:45:00 15/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 48.80 NOK | -6.51% |
|
-3.56% | +65.42% |
| 09-30 | Pareto Securities lowers price target for Smartoptics to 60 Norwegian kroner (68), reiterates buy | FW |
| 09-20 | Smartoptics Group ASA(OB:SMOP) added to S&P Global BMI Index | CI |
Company Valuation: Smartoptics Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 114.7 | 189.6 | 171.4 | 155.2 | 288.2 | 501.1 | - | - |
| Change | - | 65.25% | -9.6% | -9.46% | 85.72% | 73.89% | - | - |
| Enterprise Value (EV) 1 | 107.3 | 186.4 | 164.1 | 148.2 | 280.9 | 500.1 | 493.1 | 483.5 |
| Change | - | 73.67% | -11.94% | -9.71% | 89.49% | 78.07% | -1.39% | -1.96% |
| P/E | 29.8x | 25.6x | 23.7x | 38.6x | 61.2x | 51.3x | 32.5x | 24.3x |
| PBR | 4.73x | 6.73x | 5.78x | 5.43x | - | 15.3x | 11.1x | 8.24x |
| PEG | - | 0.3x | -9.12x | -0.9x | 3.6x | 0x | 0.6x | 0.7x |
| Capitalization / Revenue | 2.5x | 3.26x | 2.93x | 2.8x | 3.83x | 4.32x | 3.44x | 2.77x |
| EV / Revenue | 2.34x | 3.2x | 2.81x | 2.67x | 3.73x | 4.31x | 3.38x | 2.67x |
| EV / EBITDA | 19.8x | 15.8x | 15.6x | 26.6x | 28.7x | 27.1x | 19.8x | 14.7x |
| EV / EBIT | 22.5x | 18.2x | 19x | 45.1x | 41.4x | 33.4x | 23.3x | 17.2x |
| EV / FCF | -47.4x | -77.8x | 16.6x | 28.8x | - | 125x | 41.1x | 27.9x |
| FCF Yield | -2.11% | -1.29% | 6.04% | 3.47% | - | 0.8% | 2.43% | 3.59% |
| Dividend per Share 2 | - | - | - | 0.0537 | 0.0627 | 0.0414 | 0.03 | 0.03 |
| Rate of return | - | - | - | 3.39% | 2.13% | 0.76% | 0.55% | 0.55% |
| EPS 2 | 0.04 | 0.077 | 0.075 | 0.041 | 0.048 | 0.1065 | 0.168 | 0.2252 |
| Distribution rate | - | - | - | 131% | 131% | 38.9% | 17.9% | 13.3% |
| Net sales 1 | 45.87 | 58.17 | 58.5 | 55.51 | 75.27 | 116.1 | 145.8 | 180.8 |
| EBITDA 1 | 5.43 | 11.78 | 10.52 | 5.582 | 9.8 | 18.43 | 24.85 | 32.92 |
| EBIT 1 | 4.767 | 10.24 | 8.659 | 3.289 | 6.785 | 14.98 | 21.16 | 28.15 |
| Net income 1 | 3.824 | 7.446 | 7.282 | 4.042 | 4.684 | 10.4 | 16.29 | 22.06 |
| Net Debt 1 | -7.407 | -3.202 | -7.245 | -6.965 | -7.337 | -1.03 | -8 | -17.67 |
| Reference price 2 | 1.192 | 1.969 | 1.780 | 1.583 | 2.939 | 5.467 | 5.467 | 5.467 |
| Nbr of stocks (in thousands) | 96,287 | 96,287 | 96,287 | 98,046 | 98,046 | 98,046 | - | - |
| Announcement Date | 11/02/22 | 16/02/23 | 15/02/24 | 13/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.33x | 4.61x | 29.03x | 0.76% | 536M | |
| 27.68x | 6.2x | 16.06x | 1.5% | 448B | |
| 51.22x | 18.22x | 36.52x | -.--% | 246B | |
| 16.07x | 0.65x | 11.68x | 2.82% | 145B | |
| 22.42x | 7.03x | 16.97x | 0.55% | 121B | |
| 41.62x | 12.53x | 27.63x | -.--% | 81.19B | |
| 32.69x | 6.38x | 18.48x | 1.07% | 74.76B | |
| 62x | 8.02x | 35.48x | -.--% | 50.99B | |
| 40.33x | 2.19x | 14.11x | 1.75% | 54.1B | |
| 27.67x | 6.31x | 20.81x | 1.48% | 53.94B | |
| Average | 37.30x | 7.21x | 22.68x | 0.99% | 127.59B | |
| Weighted average by Cap. | 33.51x | 8.29x | 21.38x | 1.1% |
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
- SMOP Stock
- Valuation Smartoptics Group ASA
Select your edition
All financial news and data tailored to specific country editions
