|
Market Closed -
Oslo Bors
12:45:00 02/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 26.25 NOK | -0.57% |
|
-2.60% | +43.91% |
| 28/08 | B2 Impact Issues EUR150 Million Bond | MT |
| 21/08 | Nordea raises price target for B2 Impact to 29.9 Norwegian kroner (27.3), reiterates buy | FW |
Company Valuation: B2 Impact ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,217 | 3,043 | 2,709 | 3,707 | 6,744 | 9,735 | - | - |
| Change | - | -27.84% | -10.98% | 36.85% | 81.9% | 44.36% | - | - |
| Enterprise Value (EV) 1 | 13,284 | 12,085 | 11,744 | 12,993 | 16,628 | 20,387 | 21,227 | 21,153 |
| Change | - | -9.03% | -2.82% | 10.64% | 27.97% | 22.61% | 4.12% | -0.35% |
| P/E | 7.45x | 9.59x | 7.82x | 13.4x | 11x | 11.6x | 10.3x | 9.92x |
| PBR | 0.85x | 0.6x | 0.51x | 0.66x | 1.18x | 1.71x | 1.67x | 1.64x |
| PEG | - | -0.2x | 0.5x | -0.7x | 0x | 0.3x | 0.8x | 2.53x |
| Capitalization / Revenue | 1.39x | 0.99x | 0.72x | 1.01x | 1.79x | 2.42x | 2.31x | 2.21x |
| EV / Revenue | 4.38x | 3.92x | 3.11x | 3.53x | 4.42x | 5.08x | 5.03x | 4.8x |
| EV / EBITDA | 9.52x | 8.53x | 6.97x | 8.17x | 9.06x | 10.3x | 9.95x | 9.42x |
| EV / EBIT | 10.2x | 9.06x | 7.44x | 8.66x | 9.59x | 10.8x | 10.3x | 9.78x |
| EV / FCF | 5.77x | 9.73x | 5.46x | 6.9x | 13.4x | 65.7x | 19.9x | 16.6x |
| FCF Yield | 17.3% | 10.3% | 18.3% | 14.5% | 7.46% | 1.52% | 5.01% | 6.03% |
| Dividend per Share 2 | 0.42 | 0.2 | 0.7 | 1.5 | 1.9 | 2.283 | 2.47 | 2.573 |
| Rate of return | 4.05% | 2.54% | 9.52% | 14.9% | 10.4% | 8.7% | 9.41% | 9.8% |
| EPS 2 | 1.39 | 0.82 | 0.94 | 0.75 | 1.66 | 2.253 | 2.547 | 2.647 |
| Distribution rate | 30.2% | 24.4% | 74.5% | 200% | 114% | 101% | 97% | 97.2% |
| Net sales 1 | 3,036 | 3,085 | 3,775 | 3,683 | 3,759 | 4,015 | 4,216 | 4,403 |
| EBITDA 1 | 1,396 | 1,417 | 1,684 | 1,591 | 1,835 | 1,979 | 2,133 | 2,245 |
| EBIT 1 | 1,308 | 1,334 | 1,578 | 1,500 | 1,734 | 1,896 | 2,052 | 2,164 |
| Net income 1 | 573 | 326 | 363 | 277 | 621 | 842.1 | 951.1 | 989.2 |
| Net Debt 1 | 9,067 | 9,042 | 9,035 | 9,286 | 9,884 | 10,652 | 11,492 | 11,418 |
| Reference price 2 | 10.36 | 7.86 | 7.35 | 10.06 | 18.24 | 26.25 | 26.25 | 26.25 |
| Nbr of stocks (in thousands) | 407,086 | 387,181 | 368,595 | 368,532 | 369,727 | 370,870 | - | - |
| Announcement Date | 10/2/22 | 15/2/23 | 15/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.72x | 5.09x | 10.33x | 8.65% | 1.05B | |
| 12.45x | 4.23x | 46.61x | 3.83% | 12.51B | |
| 5.65x | - | - | 5.27% | 11.66B | |
| 12.08x | - | - | 4.08% | 11.45B | |
| 5.01x | - | - | 6.31% | 8.95B | |
| 20.5x | 15.27x | 36.76x | 1.15% | 8.42B | |
| 14.9x | - | - | 2.71% | 7.44B | |
| 9.7x | 8.7x | 19.94x | 5.04% | 6.31B | |
| Average | 11.50x | 8.32x | 28.41x | 4.63% | 8.47B | |
| Weighted average by Cap. | 11.24x | 8.55x | 36.38x | 4.18% |
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
- B2H Stock
- Valuation B2 Impact ASA
Select your edition
All financial news and data tailored to specific country editions
