Valuation Smartoptics Group ASA

Stocks

Market Closed - Oslo Bors 12:45:00 03/10/26 am AEST			5-day change	1st Jan Change
49.90 ^NOK	+3.10%		+1.84%	+69.15%

21/09	Smartoptics Group ASA(OB:SMOP) added to S&P Global BMI Index	CI
07/09	Spain's Ignis targets October IPO to raise up to EUR600 million, report says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	114.7	189.6	171.4	155.2	288.2	508.2	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	76.36%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	507.2	500.2	490.6
Change	-	73.67%	-11.94%	-9.71%	89.49%	80.6%	-1.37%	-1.93%
P/E	29.8x	25.6x	23.7x	38.6x	61.2x	48.7x	30.9x	23x
PBR	4.73x	6.73x	5.78x	5.43x	-	14.5x	10.6x	7.81x
PEG	-	0.3x	-9.12x	-0.9x	3.6x	0x	0.5x	0.7x
Capitalization / Revenue	2.5x	3.26x	2.93x	2.8x	3.83x	4.38x	3.49x	2.81x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	4.37x	3.43x	2.71x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	27.5x	20.1x	14.9x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	33.9x	23.6x	17.4x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	127x	41.7x	28.3x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	0.79%	2.4%	3.53%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.0414	0.03	0.03
Rate of return	-	-	-	3.39%	2.13%	0.8%	0.58%	0.58%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.1065	0.168	0.2252
Distribution rate	-	-	-	131%	131%	38.9%	17.9%	13.3%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	116.1	145.8	180.8
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	18.43	24.85	32.92
EBIT ¹	4.767	10.24	8.659	3.289	6.785	14.98	21.16	28.15
Net income ¹	3.824	7.446	7.282	4.042	4.684	10.4	16.29	22.06
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-1.03	-8	-17.67
Reference price ²	1.192	1.969	1.780	1.583	2.939	5.184	5.184	5.184
Nbr of stocks (in thousands)	96,287	96,287	96,287	98,046	98,046	98,046	-	-
Announcement Date	11/2/22	16/2/23	15/2/24	13/2/25	19/2/26	-	-	-

¹USD in Million²USD

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.($)
SMARTOPTICS GROUP ASA	48.66x	4.37x	27.52x	0.8%	508M
CISCO SYSTEMS, INC.	27.35x	6.12x	15.86x	1.52%	442B
ARISTA NETWORKS, INC.	54.37x	19.43x	38.99x	-.--%	262B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.29x	20.02x	0.47%	142B
LUMENTUM HOLDINGS INC.	50.78x	15.11x	33.34x	-.--%	97.36B
MOTOROLA SOLUTIONS, INC.	32.37x	6.32x	18.32x	1.08%	74.04B
NOKIA OYJ	43.86x	2.38x	15.39x	1.61%	59.28B
CIENA CORPORATION	67.47x	8.72x	38.58x	-.--%	55.5B
GARMIN LTD.	28.07x	6.34x	21.17x	1.47%	54.22B
Average	39.83x	7.79x	24.32x	0.93%	135.9B
Weighted average by Cap.	35.74x	8.84x	23.03x	1.03%