|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.85 NOK | +2.08% |
|
+2.50% | -33.60% |
| 07-10 | Tata Consultancy Services Posts Higher Fiscal First-Quarter Earnings; Order Book Shrinks | MT |
| 07-09 | India's TCS tops revenue estimates on weak rupee, banking boost | RE |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 882.2 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -30.14% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,286 | 1,261 | 1,212 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -21.01% | -1.93% | -3.92% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12.3x | 10.5x | 9.1x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.35x | 2.1x | 1.8x |
| PEG | - | -0.9x | 0x | -2.09x | - | 0.8x | 0.6x | 0.6x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.71x | 0.66x | 0.62x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.03x | 0.95x | 0.85x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 6.94x | 6.07x | 5.36x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.5x | 9.57x | 8.12x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 21.2x | 13.6x | 10.2x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 4.73% | 7.36% | 9.82% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.1454 | 0.1649 | 0.1944 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.43% | 5.02% | 5.92% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.2677 | 0.3133 | 0.3608 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 54.3% | 52.6% | 53.9% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,250 | 1,332 | 1,418 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 185.4 | 207.9 | 226 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 111.7 | 131.9 | 149.2 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 71.8 | 82.27 | 95.51 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 404 | 379.2 | 329.7 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.284 | 3.284 | 3.284 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/02/22 | 21/02/23 | 15/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.27x | 1.03x | 6.94x | 4.43% | 1B | |
| 23.25x | 1.22x | 7.72x | 3.65% | 26.24B | |
| 31.53x | 1.26x | 9.59x | 4.26% | 22.46B | |
| 25.88x | 2.55x | 12.24x | 2.14% | 22.35B | |
| 22.3x | 2.39x | 9.91x | 1.76% | 6.6B | |
| 14.95x | 1.26x | 7.28x | 3.66% | 5.8B | |
| 19.36x | 2.32x | 13.6x | 3.54% | 5.23B | |
| 8.48x | 1.35x | 9.64x | 1.12% | 4.55B | |
| 27.92x | 0.82x | 7.51x | 2.19% | 4.42B | |
| 19.13x | 1.31x | 8.63x | 2.55% | 3.8B | |
| Average | 20.51x | 1.55x | 9.31x | 2.93% | 10.24B | |
| Weighted average by Cap. | 24.19x | 1.64x | 9.64x | 3.12% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
