Suspension of trading

Valuation Wilson ASA

Stocks

Delayed Deutsche Boerse AG 18:59:40 02/04/2024 +04			5-day change	1st Jan Change
5.900 ^EUR	+13.46%		-.--%	-

04-30	Wilson ASA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25/03/25	Wilson ASA Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	228.1	258.8	258.8
Change	-	13.46%	0%
Enterprise Value (EV) ¹	362.3	410.8	412.7
Change	-	13.38%	0.47%
P/E	5.17x	18.1x	31.5x
PBR	1.04x	1.18x	1.15x
PEG	-0.1x	-0.3x	-0.7x
Capitalization / Revenue	0.93x	1.15x	1.21x
EV / Revenue	1.48x	1.82x	1.93x
EV / EBITDA	4.74x	8.56x	5.35x
EV / EBIT	6.14x	14x	21x
EV / FCF	13.6x	83.2x	1,738x
FCF Yield	7.33%	1.2%	0.06%
Dividend per Share ²	0.223	0.0425	-
Rate of return	4.29%	0.72%	-
EPS ²	1.007	0.3264	0.1873
Distribution rate	22.2%	13%	-
Net sales ¹	245.5	225.9	214
EBITDA ¹	76.44	47.98	77.07
EBIT ¹	59.05	29.42	19.67
Net income ¹	42.43	13.74	7.888
Net Debt ¹	134.2	152	153.9
Reference price ²	5.200	5.900	5.900
Nbr of stocks (in thousands)	43,860	43,860	43,860
Announcement Date	18/06/24	25/03/25	30/04/26

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.($)
WILSON ASA	-	-	-	-	276M
AP MOLLER MAERSK	8.36x	0.76x	3.58x	4.4%	51.28B
COSCO SHIPPING HOLDINGS CO., LTD.	7.34x	0.6x	2.44x	7.44%	35.79B
HAPAG-LLOYD AG	54.68x	1.41x	7.75x	1.83%	28.74B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.8x	4.24x	7.9x	4.01%	23.93B
NIPPON YUSEN KABUSHIKI KAISHA	10.59x	1.41x	10.38x	3.94%	18.11B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.16x	4.07x	10.21x	6.75%	16.2B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.45x	1.19x	3.61x	7.15%	16.17B
MITSUI O.S.K. LINES, LTD.	8.6x	2.07x	13.44x	2.97%	15.04B
HMM CO.,LTD	10.89x	0.83x	3.66x	3.09%	14.6B
Average	14.32x	1.84x	7.00x	4.62%	22.01B
Weighted average by Cap.	14.91x	1.62x	6.14x	4.67%