|
Real-time Estimate
Cboe Europe
08:09:51 21/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 96.80 NOK | +0.10% |
|
-6.12% | -14.20% |
| 03:33pm | SEB cuts its price target for Orkla to 97 Norwegian kroner (107), reiterates Hold | FW |
| 20/08 | Slight pullback on major European stock markets, Orkla slides in Oslo | FW |
Company Valuation: Orkla ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,000 | 70,737 | 78,651 | 98,263 | 111,353 | 92,615 | - | - |
| Change | - | -19.62% | 11.19% | 24.94% | 13.32% | -16.83% | - | - |
| Enterprise Value (EV) 1 | 101,207 | 88,337 | 98,434 | 115,156 | 126,051 | 110,287 | 108,815 | 109,094 |
| Change | - | -12.72% | 11.43% | 16.99% | 9.46% | -12.51% | -1.33% | 0.26% |
| P/E | 18.3x | 14.1x | 15.1x | 16.2x | 9.8x | 14.1x | 13.8x | 13x |
| PBR | 2.29x | 1.7x | 1.74x | 2.04x | 2.3x | 2.07x | 1.98x | 1.85x |
| PEG | - | 3.09x | 4.48x | 1x | 0.1x | -0.3x | 6.54x | 2.06x |
| Capitalization / Revenue | 1.74x | 1.21x | 1.16x | 1.39x | 1.56x | 1.3x | 1.25x | 1.21x |
| EV / Revenue | 2.01x | 1.51x | 1.45x | 1.63x | 1.76x | 1.55x | 1.47x | 1.43x |
| EV / EBITDA | 12.3x | 9.14x | 10.3x | 10.7x | 12.8x | 10.8x | 10.3x | 9.89x |
| EV / EBIT | 17.7x | 12.8x | 15.8x | 15.7x | 17.8x | 14.8x | 13.8x | 13.1x |
| EV / FCF | 27x | 36x | 22.7x | 15x | 18.5x | 15.5x | 17.9x | 15.3x |
| FCF Yield | 3.7% | 2.78% | 4.4% | 6.66% | 5.42% | 6.43% | 5.58% | 6.56% |
| Dividend per Share 2 | 3 | 3 | 3 | 4 | 6 | 5.59 | 4.679 | 5.09 |
| Rate of return | 3.4% | 4.23% | 3.81% | 4.07% | 5.33% | 5.8% | 4.86% | 5.29% |
| EPS 2 | 4.82 | 5.04 | 5.21 | 6.06 | 11.48 | 6.843 | 6.987 | 7.429 |
| Distribution rate | 62.2% | 59.5% | 57.6% | 66% | 52.3% | 81.7% | 67% | 68.5% |
| Net sales 1 | 50,441 | 58,391 | 67,797 | 70,656 | 71,547 | 71,129 | 73,799 | 76,467 |
| EBITDA 1 | 8,232 | 9,668 | 9,578 | 10,744 | 9,818 | 10,202 | 10,584 | 11,029 |
| EBIT 1 | 5,730 | 6,897 | 6,234 | 7,351 | 7,086 | 7,437 | 7,909 | 8,324 |
| Net income 1 | 4,808 | 5,019 | 5,196 | 6,057 | 11,473 | 6,738 | 6,676 | 7,357 |
| Net Debt 1 | 13,207 | 17,600 | 19,783 | 16,893 | 14,698 | 17,673 | 16,201 | 16,480 |
| Reference price 2 | 88.36 | 70.94 | 78.84 | 98.35 | 112.50 | 96.30 | 96.30 | 96.30 |
| Nbr of stocks (in thousands) | 995,929 | 997,144 | 997,605 | 999,118 | 989,802 | 961,731 | - | - |
| Announcement Date | 10/2/22 | 14/2/23 | 8/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.07x | 1.55x | 10.81x | 5.8% | 9.92B | |
| 14.94x | 1.09x | 6.98x | 4.69% | 3.87B | |
| 18.11x | 1.35x | 10.62x | 4.39% | 1.66B | |
| 8.5x | 1.12x | 6.94x | 6.73% | 1.62B | |
| 13.93x | - | - | - | 1.3B | |
| 9.3x | 0.47x | 4.85x | 2.67% | 803M | |
| Average | 13.14x | 1.12x | 8.04x | 4.86% | 3.2B | |
| Weighted average by Cap. | 13.92x | 1.34x | 9.34x | 5.38% |
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
- ORK Stock
- ORKO Stock
- Valuation Orkla ASA
Select your edition
All financial news and data tailored to specific country editions
