Valuation Axactor ASA

Stocks

Market Closed - Oslo Bors Other stock markets 12:45:00 28/07/26 am AEST			5-day change	1st Jan Change
4.965 ^NOK	+1.33%		+3.01%	-36.18%

07/07	Axactor Asa Announces Listing of Eur 100 Million Senior Unsecured Bonds on Euronext Oslo Børs	CI
10/06	Strand Företagsobligationsfond rose 0.68 percent in May - participated in several new issues	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	363.9	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	82.76%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	819.5	928.1	1,058
Change	-	7.01%	-3.72%	-9.44%	4.59%	-18.1%	13.26%	14.04%
P/E	-6.76x	4.58x	4.44x	-1.19x	5.54x	-2.26x	8.21x	6.02x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	0.94x	0.85x	0.81x
PEG	-	-0x	-0.3x	0x	-0x	0x	-0x	0.2x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	-76.3x	1.39x	1.21x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	-172x	3.54x	3.52x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	7.96x	7.47x	7.18x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	8.54x	7.88x	7.46x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	17.5x	-11x	-11.8x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	5.71%	-9.13%	-8.49%
Dividend per Share ²	-	-	-	-	-	0.01	0.035	0.035
Rate of return	-	-	-	-	-	2.21%	7.75%	7.75%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	-0.2	0.055	0.075
Distribution rate	-	-	-	-	-	-5%	63.6%	46.7%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	-4.77	262.4	300.5
EBITDA ¹	23.73	119	131.8	9.279	132.8	103	124.2	147.5
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	96	117.8	142
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	-161.6	45.65	62.5
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	455.6	564.2	694.6
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4517	0.4517	0.4517
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	18/2/22	17/2/23	15/2/24	14/2/25	12/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXACTOR ASA	-2.25x	-171.38x	7.94x	-	412M
POWER FINANCE CORPORATION LIMITED	7.36x	-	-	4.1%	14.12B
MITSUBISHI HC CAPITAL INC.	12.5x	4.3x	15.16x	3.51%	12.62B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.85x	-	-	3.31%	11.89B
REC LIMITED	5.76x	-	-	5.32%	9.89B
ELEMENT FLEET MANAGEMENT CORP.	17.82x	-	-	2.26%	8.77B
L&T FINANCE LIMITED	19.3x	14.93x	-	1.22%	7.84B
CHAILEASE HOLDING COMPANY LIMITED	9.84x	8.95x	19.13x	4.74%	6.35B
Average	10.65x	-35.80x	14.08x	3.5%	8.99B
Weighted average by Cap.	12.02x	5.79x	16.31x	3.55%