Valuation Tomra Systems ASA

Stocks

Market Closed - Oslo Bors 18:45:00 23/10/2026 +04			5-day change	1st Jan Change
94.50 ^NOK	+1.50%		+3.45%	-30.51%

10-23	Leading European exchanges fall ahead of close, Stoxx 600 index down 0.6 percent	FW
10-23	Mostly lower on European exchanges, Tomra rises in Oslo, Stoxx 600 index falls 0.5%	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,345	4,644	3,255	3,675	3,403	2,675	-	-
Change	-	-50.31%	-29.9%	12.9%	-7.4%	-21.39%	-	-
Enterprise Value (EV) ¹	9,489	4,900	3,564	4,096	4,011	3,216	3,147	3,054
Change	-	-48.36%	-27.27%	14.93%	-2.07%	-19.83%	-2.15%	-2.94%
P/E	86x	49.5x	53x	38.8x	37.2x	32.7x	16.8x	14.4x
PBR	15.1x	8.26x	5.7x	6.1x	5.84x	4.31x	3.67x	3.18x
PEG	-	-3.6x	-1.5x	0.7x	-11.9x	-3.1x	0.2x	0.9x
Capitalization / Revenue	8.61x	4.17x	2.5x	2.73x	2.58x	1.81x	1.56x	1.48x
EV / Revenue	8.74x	4.41x	2.74x	3.04x	3.04x	2.17x	1.84x	1.69x
EV / EBITDA	39.6x	22.7x	17.7x	16x	15.3x	11.5x	8.54x	7.7x
EV / EBIT	61.4x	37x	34.5x	26.3x	27.1x	22.2x	13.5x	11.8x
EV / FCF	67.5x	143x	94.3x	111x	-1,910x	27.8x	18.4x	15.3x
FCF Yield	1.48%	0.7%	1.06%	0.9%	-0.05%	3.6%	5.44%	6.54%
Dividend per Share ²	0.1642	0.1643	0.1717	0.1843	0.1904	0.1761	0.3059	0.3563
Rate of return	0.52%	1.04%	1.56%	1.48%	1.65%	1.95%	3.38%	3.94%
EPS ²	0.3677	0.3176	0.2078	0.32	0.31	0.277	0.539	0.6279
Distribution rate	44.7%	51.7%	82.6%	57.6%	61.4%	63.6%	56.7%	56.8%
Net sales ¹	1,086	1,112	1,299	1,348	1,318	1,480	1,710	1,806
EBITDA ¹	239.5	215.5	201	256	262	278.8	368.4	396.7
EBIT ¹	154.5	132.3	103.2	156	148	145.1	232.8	259.3
Net income ¹	108.6	93.89	61.38	93	93	85.24	160.1	179.9
Net Debt ¹	143.3	256.2	308.6	421	608	540.8	471.8	379.3
Reference price ²	31.630	15.728	11.014	12.424	11.520	9.046	9.046	9.046
Nbr of stocks (in thousands)	295,460	295,240	295,526	295,789	295,396	295,700	-	-
Announcement Date	23/02/22	24/02/23	15/02/24	14/02/25	13/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOMRA SYSTEMS ASA	32.65x	2.17x	11.53x	1.95%	3B
PARKER-HANNIFIN CORPORATION	28.44x	5.1x	18.59x	0.92%	111B
ATLAS COPCO AB	29.42x	4.61x	17.45x	1.83%	83.61B
W.W. GRAINGER, INC.	29.04x	3.32x	19.16x	0.72%	63.58B
FASTENAL COMPANY	40.86x	6.38x	28.14x	1.87%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	36.88x	7.46x	21.85x	-.--%	53.59B
FANUC CORPORATION	24.2x	4.56x	15.85x	2.69%	33.25B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.68x	1.77x	12.74x	2.27%	30.08B
INGERSOLL RAND INC.	29.33x	3.89x	14.65x	0.12%	28.51B
DOVER CORPORATION	21.88x	3.22x	13.86x	1.07%	26.83B
Average	29.34x	4.25x	17.38x	1.34%	49.31B
Weighted average by Cap.	30.06x	4.77x	18.91x	1.23%