|
Market Closed -
Oslo Bors
12:45:00 08/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 36.80 NOK | -1.08% |
|
-1.08% | -33.69% |
| 19/08 | Danske Bank cuts its price target for Elopak to 37 Norwegian kroner (39), reiterates hold - BN | FW |
| 19/08 | SB1 Markets cuts Elopak price target to 43 Norwegian kroner (48), reiterates buy | FW |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 924.8 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -26.77% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,321 | 1,287 | 1,237 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -18.88% | -2.61% | -3.85% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 13.2x | 12x | 9.94x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.54x | 2.28x | 1.96x |
| PEG | - | -0.9x | 0x | -2.09x | - | 1x | 1.2x | 0.5x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.74x | 0.71x | 0.66x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.06x | 0.99x | 0.89x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 7.25x | 6.48x | 5.59x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 12.1x | 10.6x | 8.65x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 18.6x | 15.8x | 13.7x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.37% | 6.32% | 7.28% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.1454 | 0.1549 | 0.1894 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.22% | 4.5% | 5.5% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.2606 | 0.2866 | 0.3463 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 55.8% | 54% | 54.7% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,247 | 1,305 | 1,397 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182.1 | 198.5 | 221.1 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 109.6 | 121.2 | 143.1 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 72.18 | 75.65 | 92.56 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 396.2 | 361.8 | 312.2 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.443 | 3.443 | 3.443 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/2/22 | 21/2/23 | 15/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.21x | 1.06x | 7.25x | 4.22% | 1.07B | |
| 24.53x | 1.15x | 7.44x | 4.01% | 24.01B | |
| 23.9x | 2.41x | 11.6x | 2.26% | 21.01B | |
| 29.71x | 1.16x | 8.86x | 4.82% | 19.72B | |
| 20.32x | 2.3x | 9.41x | 1.86% | 6.43B | |
| 19.76x | 2.32x | 13.87x | 2.77% | 5.26B | |
| 13.18x | 1.18x | 6.82x | 4.12% | 5.14B | |
| -103.28x | 0.87x | 8.17x | 2.09% | 5.08B | |
| 7.1x | 1.29x | 9.17x | 1.56% | 3.97B | |
| 14.97x | 1.12x | 7.57x | 3.7% | 3.87B | |
| Average | 6.34x | 1.49x | 9.01x | 3.14% | 9.56B | |
| Weighted average by Cap. | 16.27x | 1.56x | 9.21x | 3.37% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
