| Size & multiples | |||
| Market Cap | NOK 19.99B | Enterprise Value | — |
| P/E (TTM) | 7.52× | PEG (trailing) | — |
| P/S | 0.38× | P/FCF | 11.68× |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | 8.56% | Buyback Yield | −2.51% |
| Owner Earnings (TTM) | NOK 2.66B | Owner Earnings Yield | 13.29% |
| Shareholder Yield | 52.62% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.81 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | −0.07% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 36% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM NOK 5.51 · revenue TTM NOK 53.20B · FCF TTM NOK 1.71B (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Energy on P/E, EV/EBITDA
P/E 16th · EV/EBITDA 10th percentile in the Energy pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 184 Energy names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 7.5x | 17.5x | 10.7x–30.1x | 16 ↓cheap |
| EV/EBITDA | 3.8x | 7.0x | 5.1x–9.3x | 10 ↓cheap |
| FCF Yield | 8.6% | 4.3% | -1.8%–8.3% | 76 ↑strong |
| Dividend Yield | 55.1% | 2.3% | 1.2%–3.5% | 99 ↑strong |
| Net Margin | 5.0% | 4.6% | -0.3%–14.0% | 52 ↑strong |
| Operating Margin | 6.4% | 7.5% | 0.6%–22.7% | 47 ↓weak |
| ROE | 17.5% | 6.7% | 0.1%–14.2% | 83 ↑strong |
