|
Real-time
Oslo Bors
12:38:33 25/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 105.40 NOK | +2.53% |
|
+5.72% | +33.08% |
| 12:35pm | Klaveness Combination Carriers ASA, Q2 2026 Earnings Call, Aug 25, 2026 | |
| 08-06 | Klaveness Combination Carriers Takes Delivery of New Caustic-bulk Vessel | MT |
Company Valuation: Klaveness Combination Carriers ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285.1 | 346.3 | 518.4 | 394.9 | 467.9 | 655.7 | - | - |
| Change | - | 21.46% | 49.67% | -23.82% | 18.48% | 40.14% | - | - |
| Enterprise Value (EV) 1 | 586 | 600.9 | 697.2 | 563.1 | 687.3 | 974.9 | 927 | 904.4 |
| Change | - | 2.55% | 16.03% | -19.23% | 22.04% | 41.85% | -4.91% | -2.44% |
| P/E | 11.7x | 5.71x | 5.64x | 4.85x | 14.1x | 7.25x | 10.5x | 10.2x |
| PBR | 1.04x | 1.16x | 1.43x | 1.1x | 1.28x | 1.66x | 1.66x | 1.66x |
| PEG | - | 0x | 0.2x | -0.4x | -0.2x | 0x | -0.3x | 4.08x |
| Capitalization / Revenue | 2.46x | 2.1x | 2.63x | 2.06x | 3.24x | 2.57x | 2.8x | 2.69x |
| EV / Revenue | 5.06x | 3.65x | 3.54x | 2.93x | 4.76x | 3.82x | 3.96x | 3.71x |
| EV / EBITDA | 8.73x | 5.62x | 5.17x | 4.45x | 8.62x | 6.35x | 7.24x | 7.14x |
| EV / EBIT | 15.3x | 7.95x | 6.76x | 5.86x | 15.3x | 8.93x | 11.4x | 11.3x |
| EV / FCF | -8x | 6.28x | 5.12x | 5.22x | -403x | 62.2x | 9.66x | 9.83x |
| FCF Yield | -12.5% | 15.9% | 19.5% | 19.1% | -0.25% | 1.61% | 10.4% | 10.2% |
| Dividend per Share 2 | 0.22 | 0.81 | 1.25 | 1.05 | 0.285 | 1.352 | 1.127 | 1.073 |
| Rate of return | 4.04% | 12.2% | 14.6% | 16% | 3.61% | 12.2% | 10.2% | 9.71% |
| EPS 2 | 0.464 | 1.16 | 1.52 | 1.35 | 0.56 | 1.524 | 1.056 | 1.082 |
| Distribution rate | 47.4% | 69.8% | 82.2% | 77.8% | 50.9% | 88.8% | 107% | 99.2% |
| Net sales 1 | 115.9 | 164.6 | 196.8 | 191.9 | 144.4 | 255.3 | 234.2 | 243.5 |
| EBITDA 1 | 67.1 | 107 | 134.9 | 126.5 | 79.77 | 153.5 | 128 | 126.7 |
| EBIT 1 | 38.4 | 75.61 | 103.1 | 96.07 | 45.02 | 109.1 | 81.21 | 80.01 |
| Net income 1 | 22.6 | 60.87 | 86.9 | 81.41 | 33.41 | 90.98 | 61.99 | 64.23 |
| Net Debt 1 | 300.8 | 254.6 | 178.9 | 168.2 | 219.4 | 319.2 | 271.3 | 248.7 |
| Reference price 2 | 5.45 | 6.62 | 8.58 | 6.55 | 7.89 | 11.05 | 11.05 | 11.05 |
| Nbr of stocks (in thousands) | 52,332 | 52,332 | 60,418 | 60,284 | 59,290 | 59,318 | - | - |
| Announcement Date | 18/02/22 | 16/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.25x | 3.82x | 6.35x | 12.24% | 656M | |
| 6.44x | 1.23x | 3.79x | 6.95% | 17.03B | |
| 11.42x | 1.82x | 6.13x | 7.25% | 7.72B | |
| 45.92x | 17.79x | 24.6x | 1.95% | 5.25B | |
| 12.27x | - | - | - | 4.63B | |
| 9.8x | 2.8x | 8.04x | 8.9% | 3.59B | |
| 7.12x | 3.42x | 5.48x | 12.37% | 3.43B | |
| 12.35x | 0.81x | 2.4x | 4.09% | 3.42B | |
| 4.98x | 2.51x | 3.37x | - | 2.74B | |
| Average | 13.06x | 4.28x | 7.52x | 7.68% | 5.38B | |
| Weighted average by Cap. | 12.71x | 3.70x | 7.08x | 6.84% |
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
- KCC Stock
- Valuation Klaveness Combination Carriers ASA
Select your edition
All financial news and data tailored to specific country editions
