|
Real-time
Oslo Bors
17:45:02 05/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 15.80 NOK | -0.63% |
|
+3.95% | +61.55% |
| 09-22 | Goodtech ASA Receives Digital Upgrade Contract | CI |
| 09-17 | Goodtech ASA Proposes Supplemental Dividend for the Year 2025, Payable on October 28, 2026 | CI |
Company Valuation: Goodtech ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 253.9 | 210.3 | 275.7 | 285.3 | 285.1 | 476.3 | - | - |
| Change | - | -17.16% | 31.08% | 3.49% | -0.08% | 67.07% | - | - |
| Enterprise Value (EV) 1 | 253 | 175.1 | 210.8 | 235.3 | 158.1 | 381.3 | 368.3 | 340.3 |
| Change | - | -30.78% | 20.35% | 11.63% | -32.82% | 141.21% | -3.41% | -7.6% |
| P/E | -14.4x | -130x | 34.1x | -11.3x | 15x | 13.7x | 13x | 12.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 1.4x | -0x | 0x | -0x | 0.2x | 2.51x | 3.84x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.33x | 0.4x | 0.39x | 0.67x | 0.62x | 0.6x |
| EV / Revenue | 0.47x | 0.34x | 0.25x | 0.33x | 0.22x | 0.53x | 0.48x | 0.43x |
| EV / EBITDA | 35.8x | 7.81x | 4.12x | 5.35x | 2.35x | 5.22x | 4.78x | 4.31x |
| EV / EBIT | -16.7x | 88.6x | 8.01x | 12.5x | 4.32x | 7.94x | 7.22x | 6.42x |
| EV / FCF | - | - | - | - | - | 15.9x | 21.7x | 10.6x |
| FCF Yield | - | - | - | - | - | 6.29% | 4.62% | 9.4% |
| Dividend per Share 2 | - | - | - | - | 0.5 | 0.5 | 0.5 | 0.5 |
| Rate of return | - | - | - | - | 5.11% | 3.14% | 3.14% | 3.14% |
| EPS 2 | -0.65 | -0.06 | 0.29 | -0.88 | 0.65 | 1.16 | 1.22 | 1.26 |
| Distribution rate | - | - | - | - | 76.9% | 43.1% | 41% | 39.7% |
| Net sales 1 | 536.8 | 514.5 | 846.5 | 716.6 | 724 | 716 | 774 | 790 |
| EBITDA 1 | 7.06 | 22.43 | 51.2 | 44 | 67.3 | 73 | 77 | 79 |
| EBIT 1 | -15.11 | 1.976 | 26.3 | 18.8 | 36.6 | 48 | 51 | 53 |
| Net income 1 | -16.48 | -1.043 | 8.1 | -25.3 | 18.9 | 35 | 37 | 38 |
| Net Debt 1 | -0.893 | -35.18 | -64.9 | -50 | -127 | -95 | -108 | -136 |
| Reference price 2 | 9.35 | 7.80 | 9.88 | 9.96 | 9.78 | 15.90 | 15.90 | 15.90 |
| Nbr of stocks (in thousands) | 27,154 | 26,964 | 27,902 | 28,644 | 29,148 | 29,954 | - | - |
| Announcement Date | 25/02/22 | 15/02/23 | 23/02/24 | 19/03/25 | 14/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.71x | 0.53x | 5.22x | 3.14% | 49.48M | |
| 31.16x | 5.43x | 19.69x | 0.83% | 123B | |
| 34.94x | 5.49x | 20.8x | 1.54% | 97.45B | |
| 45.06x | 9.14x | 26.74x | -.--% | 65.48B | |
| 27.58x | 3.16x | 18.24x | 0.75% | 60.3B | |
| 40.2x | 6.25x | 27.6x | 1.93% | 58.24B | |
| 27.51x | 5.07x | 17.77x | 2.19% | 35.94B | |
| 20.6x | 1.76x | 12.69x | 2.28% | 29.97B | |
| 30.09x | 4.01x | 15.13x | 0.11% | 29.52B | |
| 21.04x | 3.65x | 11.66x | 1.45% | 29.28B | |
| Average | 29.19x | 4.45x | 17.56x | 1.42% | 52.89B | |
| Weighted average by Cap. | 32.70x | 5.32x | 20.25x | 1.14% |
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
- GOD Stock
- Valuation Goodtech ASA
Select your edition
All financial news and data tailored to specific country editions
