Valuation B2 Impact ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 26/06/2026 +04			5-day change	1st Jan Change
22.70 ^NOK	0.00%		+3.42%	+24.32%

06-19	B2 Impact ASA Announces Resignation of Prateek Puri as Board Member, Effective June 19, 2026	CI
06-15	Alfred Berg Nordic High Yield Gains 0.48 Percent in May: Lime Petroleum Drags on Performance	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	8,419	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	24.84%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	18,533	19,490	19,625
Change	-	-9.03%	-2.82%	10.64%	27.97%	11.46%	5.17%	0.69%
P/E	7.45x	9.59x	7.82x	13.4x	11x	10.7x	9.32x	8.97x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.49x	1.45x	1.44x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.6x	2.34x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.17x	2.01x	1.94x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.78x	4.66x	4.52x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.44x	9.25x	8.95x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	9.88x	9.65x	9.32x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	54.7x	31.4x	26.1x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.83%	3.18%	3.82%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.05	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	9.03%	10.5%	10.9%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.115	2.437	2.53
Distribution rate	30.2%	24.4%	74.5%	200%	114%	96.9%	97.8%	98.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,881	4,182	4,343
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,964	2,106	2,192
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,875	2,019	2,106
Net income ¹	573	326	363	277	621	812.6	908.6	943
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,114	11,072	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	22.70	22.70	22.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FEDERAL NATIONAL MORTGAGE ASSOCIATION	688x	-	-	-.--%	39.48B
FEDERAL HOME LOAN MORTGAGE CORPORATION	617x	-	-	-.--%	19.88B
POWER FINANCE CORPORATION LIMITED	7.73x	-	-	3.9%	15.14B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.55x	-	-	3.16%	12.71B
MITSUBISHI HC CAPITAL INC.	11.34x	4.02x	13.9x	3.48%	11.63B
REC LIMITED	5.81x	-	-	5.27%	10.18B
ELEMENT FLEET MANAGEMENT CORP.	17.03x	-	-	2.4%	8.26B
L&T FINANCE LIMITED	19.69x	14.91x	68.97x	1.15%	7.91B
Average	172.77x	9.46x	41.43x	2.42%	15.65B
Weighted average by Cap.	321.36x	8.43x	36.20x	1.78%