Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors Other stock markets 12:45:00 29/07/26 am AEST			5-day change	1st Jan Change
112.40 ^NOK	-1.58%		+0.54%	+23.93%

06/07	Endúr Unit Bags NOK78 Million Contract for New Wastewater Treatment Plant in Norway	MT
23/06	Endúr Unit Lands NOK220 Million Civil Construction Works Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	939.6	1,239	2,550	4,556	5,754	-	-
Change	-	-	105.84%	78.68%	26.31%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	5,965	5,533	4,957
Change	-	-	169.98%	44.57%	23.39%	-7.25%	-10.4%
P/E	-	-	59.8x	33x	18.7x	15.7x	14x
PBR	-	-	2.07x	1.89x	2.17x	1.92x	1.73x
PEG	-	-	-	0x	0x	0.8x	1.1x
Capitalization / Revenue	-	-	0.91x	0.71x	0.7x	0.64x	0.61x
EV / Revenue	-	-	1.2x	0.75x	0.72x	0.62x	0.52x
EV / EBITDA	-	-	9x	7.34x	6.65x	5.7x	4.8x
EV / EBIT	-	-	22.3x	14.9x	12.2x	9.74x	7.92x
EV / FCF	-	-	7.68x	4.97x	12.2x	8.42x	6.36x
FCF Yield	-	-	13%	20.1%	8.21%	11.9%	15.7%
Dividend per Share ²	-	-	-	0.8	1.248	2.032	2.377
Rate of return	-	-	-	0.88%	1.09%	1.78%	2.08%
EPS ²	-	-	1.16	2.75	6.103	7.252	8.159
Distribution rate	-	-	-	29.1%	20.4%	28%	29.1%
Net sales ¹	-	-	2,787	6,420	8,229	8,983	9,510
EBITDA ¹	-	-	371.6	658.8	897.1	970.7	1,033
EBIT ¹	-	-	150	325.5	487.5	568.2	625.6
Net income ¹	-68.9	-27.2	47	137.3	311.3	371.2	419.4
Net Debt ¹	-	-	794.4	279	211.2	-221.3	-796.7
Reference price ²	34.45	38.00	69.40	90.70	114.20	114.20	114.20
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,193	-	-
Announcement Date	25/2/22	22/2/24	10/2/25	26/2/26	-	-	-

¹NOK in Million²NOK

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.($)
ENDÚR ASA	18.71x	0.74x	6.75x	1.09%	605M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	26.7x	3.63x	19.37x	2.41%	6.29B
Average	22.71x	2.18x	13.06x	1.75%	3.45B
Weighted average by Cap.	26.00x	3.38x	18.26x	2.29%