Valuation B2 Impact ASA

Stocks

Market Closed - Oslo Bors Other stock markets 18:45:00 04/08/2026 +04			5-day change	1st Jan Change
25.65 ^NOK	+3.01%		+6.21%	+40.62%

07-13	Alfred Berg Nordic High Yield rose 0.21 percent in June, tight credit spreads and strong rate support	FW
07-09	Lannebo Corporate Bond Fund rose 0.7 percent in June, participated in offerings from Noba and Bonava	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	9,513	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	41.06%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,787	20,396	20,719
Change	-	-9.03%	-2.82%	10.64%	27.97%	19%	3.07%	1.59%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.9x	10.6x	10.2x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.68x	1.64x	1.63x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.8x	3.1x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.43x	2.3x	2.23x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	5.05x	4.94x	4.85x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	10.1x	9.75x	9.55x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.6x	10.2x	9.93x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	58.5x	21.4x	18x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.71%	4.68%	5.57%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.1	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.19%	9.29%	9.68%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.147	2.43	2.51
Distribution rate	30.2%	24.4%	74.5%	200%	114%	97.8%	98.1%	98.9%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,916	4,129	4,273
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,958	2,091	2,170
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,871	2,007	2,086
Net income ¹	573	326	363	277	621	801.2	907.5	936.3
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,275	10,883	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	25.65	25.65	25.65
Nbr of stocks (in thousands)	407,086	387,181	368,595	368,532	369,727	370,870	-	-
Announcement Date	10/02/22	15/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
B2 IMPACT ASA	11.6x	4.98x	9.96x	8.43%	967M
POWER FINANCE CORPORATION LIMITED	7.53x	-	-	4.01%	14.59B
MITSUBISHI HC CAPITAL INC.	12.24x	4.28x	15.11x	3.7%	13.1B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	13.08x	-	-	3.77%	12.37B
REC LIMITED	5.7x	-	-	5.57%	10.17B
ELEMENT FLEET MANAGEMENT CORP.	17.79x	-	-	2.28%	8.82B
L&T FINANCE LIMITED	20.3x	15.21x	-	1.16%	8.33B
CHAILEASE HOLDING COMPANY LIMITED	9.43x	8.86x	18.96x	4.94%	6.07B
Average	12.21x	8.34x	14.68x	4.23%	9.3B
Weighted average by Cap.	11.88x	8.48x	16.02x	3.74%