|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.15 NOK | -0.14% |
|
+2.48% | -36.67% |
| 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 | 854.9 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -32.3% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,259 | 1,234 | 1,185 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -22.69% | -1.97% | -4.01% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 11.9x | 10.2x | 8.82x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.28x | 2.04x | 1.75x |
| PEG | - | -0.9x | 0x | -2.09x | - | 0.7x | 0.6x | 0.6x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.68x | 0.64x | 0.6x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.01x | 0.93x | 0.84x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 6.79x | 5.94x | 5.24x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.3x | 9.36x | 7.94x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 20.7x | 13.3x | 9.95x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 4.83% | 7.52% | 10% |
| 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% | 4.57% | 5.18% | 6.11% |
| 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 | 3.182 | 3.182 | 3.182 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.89x | 1.01x | 6.79x | 4.57% | 978M | |
| 20.25x | 1.11x | 7.05x | 4.2% | 22.83B | |
| 22.82x | 2.33x | 11.17x | 2.28% | 20.18B | |
| 27.52x | 1.13x | 8.67x | 4.92% | 19.45B | |
| 21.42x | 2.32x | 9.62x | 1.85% | 6.38B | |
| 13.51x | 1.22x | 7.08x | 3.99% | 5.31B | |
| 19.91x | 2.37x | 13.91x | 3.44% | 5.38B | |
| 8.17x | 1.33x | 9.53x | 1.16% | 4.38B | |
| 26.58x | 0.79x | 7.29x | 2.3% | 4.23B | |
| 21.31x | 1.31x | 9.13x | 2.26% | 3.71B | |
| Average | 19.34x | 1.49x | 9.03x | 3.1% | 9.28B | |
| Weighted average by Cap. | 21.68x | 1.55x | 9.07x | 3.41% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
