Company Valuation: Soiltech ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 364.9 637.7 701.8 701.8 -
Change - 74.75% 10.06% 0% -
Enterprise Value (EV) 1 364.9 796.7 784.4 906.7 875.6
Change - 118.31% -1.54% 4.8% -3.43%
P/E 13.4x 81.1x 21.2x 15.3x 11.4x
PBR - 2.83x 2.7x 2.41x 1.99x
PEG - -1.1x 0x 0.2x 0.3x
Capitalization / Revenue - 2.33x 1.75x 1.45x 1.24x
EV / Revenue - 2.91x 1.96x 1.88x 1.55x
EV / EBITDA - 12.6x 8.18x 7.56x 5.91x
EV / EBIT - 19.8x 13.1x 11.7x 8.79x
EV / FCF - 2,177x 54x -9.35x -97.3x
FCF Yield - 0.05% 1.85% -10.7% -1.03%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 3.44 0.95 3.8 5.257 7.039
Distribution rate - - - - -
Net sales 1 - 274 401 483 564.7
EBITDA 1 - 63 95.89 119.9 148
EBIT 1 - 40.27 59.69 77.36 99.55
Net income 1 27.41 7.494 32.04 49.11 66.63
Net Debt 1 - 159 82.56 204.8 173.7
Reference price 2 46.00 77.00 80.40 80.40 80.40
Nbr of stocks (in thousands) 7,933 8,282 8,729 8,729 -
Announcement Date 28/02/24 03/04/25 24/04/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.74x2.16x9.86x - 71.89M
21.19x7.63x13.38x2.74% 25.62B
11.67x3.2x6.07x5.53% 7.36B
16.33x3.56x9.21x3.31% 4.1B
21.69x - - 2.88% 2.57B
9.45x3.86x13.21x8% 1.98B
7.36x1.82x4.28x4.54% 1.91B
193x4x7.67x0.7% 1.61B
6.23x5.82x8.37x6.34% 1.57B
Average 34.63x 4.01x 9.01x 4.25% 5.2B
Weighted average by Cap. 23.63x 5.89x 10.98x 3.58%

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

  1. Stock Market
  2. Stocks
  3. STECH Stock
  4. Valuation Soiltech ASA