|
Market Closed -
Tradegate
06:02:55 11/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 8.875 EUR | -3.43% |
|
-6.89% | -19.88% |
| 08/09 | Fearnley cuts the price target for Tomra to 120 Norwegian kroner (124), reiterates buy - BN | FW |
| 07/09 | Tomra drops on deposit-return news, leading European markets little changed | FW |
Company Valuation: Tomra Systems ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,345 | 4,644 | 3,255 | 3,675 | 3,403 | 2,599 | - | - |
| Change | - | -50.31% | -29.9% | 12.9% | -7.4% | -23.61% | - | - |
| Enterprise Value (EV) 1 | 9,489 | 4,900 | 3,564 | 4,096 | 4,011 | 3,150 | 3,048 | 2,957 |
| Change | - | -48.36% | -27.27% | 14.93% | -2.07% | -21.46% | -3.25% | -2.96% |
| P/E | 86x | 49.5x | 53x | 38.8x | 37.2x | 29.8x | 14.3x | 12.7x |
| PBR | 15.1x | 8.26x | 5.7x | 6.1x | 5.84x | 4.15x | 3.45x | 2.98x |
| PEG | - | -3.6x | -1.5x | 0.7x | -11.9x | -6.26x | 0x | 1.1x |
| Capitalization / Revenue | 8.61x | 4.17x | 2.5x | 2.73x | 2.58x | 1.75x | 1.48x | 1.4x |
| EV / Revenue | 8.74x | 4.41x | 2.74x | 3.04x | 3.04x | 2.12x | 1.73x | 1.59x |
| EV / EBITDA | 39.6x | 22.7x | 17.7x | 16x | 15.3x | 11.7x | 7.71x | 7.1x |
| EV / EBIT | 61.4x | 37x | 34.5x | 26.3x | 27.1x | 21x | 11.5x | 10.2x |
| EV / FCF | 67.5x | 143x | 94.3x | 111x | - | 25.1x | 17.9x | 13.6x |
| FCF Yield | 1.48% | 0.7% | 1.06% | 0.9% | - | 3.99% | 5.57% | 7.37% |
| Dividend per Share 2 | 0.1642 | 0.1643 | 0.1717 | 0.1843 | 0.1904 | 0.182 | 0.3679 | 0.3891 |
| Rate of return | 0.52% | 1.04% | 1.56% | 1.48% | 1.65% | 2.07% | 4.19% | 4.43% |
| EPS 2 | 0.3677 | 0.3176 | 0.2078 | 0.32 | 0.31 | 0.2952 | 0.6165 | 0.6903 |
| Distribution rate | 44.7% | 51.7% | 82.6% | 57.6% | 61.4% | 61.6% | 59.7% | 56.4% |
| Net sales 1 | 1,086 | 1,112 | 1,299 | 1,348 | 1,318 | 1,483 | 1,760 | 1,859 |
| EBITDA 1 | 239.5 | 215.5 | 201 | 256 | 262 | 269.5 | 395.4 | 416.4 |
| EBIT 1 | 154.5 | 132.3 | 103.2 | 156 | 148 | 150.1 | 264.2 | 289.6 |
| Net income 1 | 108.6 | 93.89 | 61.38 | 93 | 93 | 87.84 | 182.9 | 196.2 |
| Net Debt 1 | 143.3 | 256.2 | 308.6 | 421 | 608 | 550.8 | 448.3 | 358 |
| Reference price 2 | 31.630 | 15.728 | 11.014 | 12.424 | 11.520 | 8.791 | 8.791 | 8.791 |
| Nbr of stocks (in thousands) | 295,460 | 295,240 | 295,526 | 295,789 | 295,396 | 295,700 | - | - |
| Announcement Date | 23/2/22 | 24/2/23 | 15/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 1.75x | 9.75x | 0.87% | 19.33B | |
| 30.65x | 6.25x | 19.58x | 1.07% | 17.49B | |
| 77.87x | 6.61x | 39.17x | 0.36% | 7.95B | |
| 21.27x | 2.45x | 15.39x | 1.35% | 7.53B | |
| 49.23x | 5.11x | 20.02x | - | 6.32B | |
| 16.16x | 1.23x | 9.17x | 4.5% | 6.14B | |
| 11.2x | 0.53x | 4.84x | 2.74% | 4.18B | |
| 15.86x | 2.4x | 8.82x | 2.52% | 4.01B | |
| 7.64x | 1.09x | 4.68x | 4.7% | 3.66B | |
| Average | 27.30x | 3.05x | 14.60x | 2.26% | 8.51B | |
| Weighted average by Cap. | 28.32x | 3.52x | 15.84x | 1.63% |
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
- TOM Stock
- TMRA Stock
- Valuation Tomra Systems ASA
Select your edition
All financial news and data tailored to specific country editions
