Company Valuation: Norda ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 100.8 188.9 188.9 203.8 203.8 397.7
Change - 87.38% 0% 7.89% 0% 95.12%
Enterprise Value (EV) 1 32.06 74.94 30.16 -52.97 -107.4 148.8
Change - 133.72% -59.76% -275.64% -102.86% 238.52%
P/E 2.49x - - - - 3.26x
PBR 0.92x - - - - 1.36x
PEG - - - - - -
Capitalization / Revenue 1.2x 0.4x 1.36x 1.59x 2.34x 1.07x
EV / Revenue 0.38x 0.16x 0.22x -0.41x -1.24x 0.4x
EV / EBITDA - - - - - -
EV / EBIT 0.39x 0.16x 0.22x -0.42x -1.3x 0.4x
EV / FCF 0.62x 0.23x 0.6x -0.72x -1.27x 0.64x
FCF Yield 160% 426% 166% -138% -78.6% 156%
Dividend per Share 2 - 6 - - - 26
Rate of return - 15.8% - - - 32.5%
EPS 2 8.033 - - - - 24.54
Distribution rate - - - - - 106%
Net sales 1 83.94 469.1 139.3 128 86.92 371.9
EBITDA - - - - - -
EBIT 1 82 467 135.7 125.7 82.96 369.8
Net income 1 39.93 427.7 82.14 100.2 31.17 125.9
Net Debt 1 -68.74 -113.9 -158.7 -256.8 -311.2 -248.8
Reference price 2 20.00 38.00 38.00 41.00 41.00 80.00
Nbr of stocks (in thousands) 5,040 4,971 4,971 4,971 4,971 4,971
Announcement Date 25/6/20 21/6/21 16/6/22 1/11/23 6/5/25 6/5/25
1NOK in Million2NOK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 46.86M
34.07x6.11x18.29x0.94% 50.14B
-21.38x253.2x-23.09x-.--% 44.85B
33.98x3.29x14.19x-.--% 43.43B
47.39x5.49x30x-.--% 41.14B
28.29x8.56x21.63x0.41% 32.92B
33.72x5.52x25.09x-.--% 16.55B
24.26x2.11x9.12x1.11% 14.65B
78.05x4.1x15.91x-.--% 13.93B
Average 32.30x 36.05x 13.89x 0.31% 28.63B
Weighted average by Cap. 27.59x 48.49x 12.48x 0.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA