|
Market Closed -
London S.E.
10:51:57 27/08/26 pm AEST
|
After hours 12:20:00 am | |||
| 93.00 NOK | +1.36% |
|
92.10 | -0.97% |
| 25/08 | Affarsvarlden Maintains Neutral Rating on Kitron | FW |
| 25/08 | Kitron Inaugurates Production Facility in Norway | MT |
Company Valuation: Kitron ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 466.1 | 526.7 | 592.4 | 570 | 1,332 | 1,856 | - | - |
| Change | - | 12.99% | 12.48% | -3.77% | 133.76% | 39.26% | - | - |
| Enterprise Value (EV) 1 | 523.1 | 671.7 | 721.8 | 683.5 | 1,301 | 1,846 | 1,817 | 1,748 |
| Change | - | 28.41% | 7.46% | -5.3% | 90.32% | 41.87% | -1.54% | -3.82% |
| P/E | 30.8x | 19.9x | 11.5x | 20.5x | 28x | 22.5x | 18.6x | 15.5x |
| PBR | 3.6x | 3.92x | 3.26x | 2.86x | 3.95x | 4.64x | 3.89x | 3.22x |
| PEG | - | 0.3x | 0.1x | -0.4x | 0.5x | 0.3x | 0.9x | 0.8x |
| Capitalization / Revenue | 1.26x | 0.89x | 0.76x | 0.88x | 1.8x | 1.66x | 1.41x | 1.22x |
| EV / Revenue | 1.41x | 1.13x | 0.93x | 1.06x | 1.76x | 1.65x | 1.38x | 1.14x |
| EV / EBITDA | 15.4x | 11.8x | 8.17x | 10.2x | 15.7x | 13.7x | 11.3x | 9.31x |
| EV / EBIT | 21.8x | 16x | 10.2x | 14.2x | 20.2x | 17.1x | 13.8x | 11.2x |
| EV / FCF | 61.7x | 118x | 16.9x | 19.5x | 16x | 55.4x | 24.1x | 16.4x |
| FCF Yield | 1.62% | 0.85% | 5.92% | 5.14% | 6.23% | 1.81% | 4.15% | 6.09% |
| Dividend per Share 2 | 0.0249 | 0.0446 | 0.066 | 0.03 | 0.0624 | 0.1136 | 0.1457 | 0.1856 |
| Rate of return | 1.05% | 1.67% | 2.21% | 1.05% | 1.01% | 1.34% | 1.72% | 2.19% |
| EPS 2 | 0.0767 | 0.1336 | 0.26 | 0.14 | 0.22 | 0.3777 | 0.4567 | 0.5464 |
| Distribution rate | 32.5% | 33.4% | 25.4% | 21.4% | 28.4% | 30.1% | 31.9% | 34% |
| Net sales 1 | 369.8 | 593.8 | 775.2 | 647.2 | 738.3 | 1,119 | 1,313 | 1,527 |
| EBITDA 1 | 34.06 | 56.84 | 88.3 | 66.7 | 83.1 | 135.1 | 160.9 | 187.7 |
| EBIT 1 | 23.99 | 42.07 | 70.7 | 48 | 64.5 | 107.7 | 131.6 | 155.6 |
| Net income 1 | 15.23 | 26.28 | 51.1 | 28 | 43.8 | 82.3 | 100 | 119.9 |
| Net Debt 1 | 56.93 | 145 | 129.4 | 113.5 | -31.6 | -10.01 | -38.46 | -107.9 |
| Reference price 2 | 2.366 | 2.664 | 2.989 | 2.866 | 6.158 | 8.485 | 8.485 | 8.485 |
| Nbr of stocks (in thousands) | 197,014 | 197,691 | 198,198 | 198,890 | 216,389 | 218,702 | - | - |
| Announcement Date | 11/2/22 | 15/2/23 | 14/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.26x | 5.8x | 17.76x | 0.64% | 194B | |
| 13.58x | 0.31x | 6.86x | 3.7% | 112B | |
| 38.27x | 6.17x | 20.01x | 0.94% | 84.17B | |
| 25.43x | 8.93x | 18.94x | 0.49% | 82.68B | |
| 68.96x | 7.29x | 34.02x | 0.21% | 76B | |
| 20.61x | 1.2x | 13.76x | 0.64% | 68.16B | |
| 18.47x | 3.14x | 11.94x | 1.44% | 58.67B | |
| 37.57x | 5.29x | 19.96x | 0.02% | 54.68B | |
| 65.05x | 29.24x | 64.99x | 0.4% | 42.73B | |
| Average | 35.47x | 7.49x | 23.14x | 0.94% | 85.96B | |
| Weighted average by Cap. | 32.95x | 6.18x | 20.12x | 1.06% |
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
- KIT Stock
- 0F0J Stock
- Valuation Kitron ASA
Select your edition
All financial news and data tailored to specific country editions
