| Size & multiples | |||
| Market Cap | NOK 1.37B | Enterprise Value | NOK 2.67B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.63× | P/FCF | 91.35× |
| EV/EBITDA | 24.26× | EV/EBIT | 119.59× |
| EV/Sales | 1.22× | EV/FCF | 178.25× |
| FCF Yield | 1.09% | Buyback Yield | — |
| Owner Earnings (TTM) | -NOK 206.2M | Owner Earnings Yield | −15.05% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.53 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.63% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 0.76% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM -NOK 3.70 · revenue TTM NOK 2.19B · FCF TTM NOK 15.0M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Industrials on EV/EBITDA
EV/EBITDA 83rd percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials 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 |
|---|---|---|---|---|
| EV/EBITDA | 24.3x | 13.2x | 8.2x–19.7x | 83 ↑rich |
| FCF Yield | 1.1% | 4.1% | -0.3%–7.9% | 28 ↓weak |
| Dividend Yield | 0.0% | 1.3% | 0.6%–2.5% | 5 ↓weak |
| Net Margin | -11.8% | 4.7% | 0.0%–9.9% | 13 ↓weak |
| Operating Margin | 1.0% | 7.2% | 1.4%–13.5% | 24 ↓weak |
| ROE | -25.3% | 10.4% | 1.7%–18.0% | 9 ↓weak |
