| Size & multiples | |||
| Market Cap | NOK 28.6M | Enterprise Value | NOK 885.4M |
| P/E (TTM) | 2.76× | PEG (trailing) | 0.23× |
| P/S | 0.05× | P/FCF | 0.17× |
| EV/EBITDA | 2.14× | EV/EBIT | 3.30× |
| EV/Sales | 1.51× | EV/FCF | 5.18× |
| FCF Yield | 597.34% | Buyback Yield | — |
| Owner Earnings (TTM) | NOK 97.9M | Owner Earnings Yield | 342.14% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.27 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 2.67% |
| After-tax Cost of Debt | 1.01% | WACC | 1.06% |
| ROIC | 22.79% | EVA Spread (ROIC−WACC) | 21.74% |
| EVA | NOK 257.4M | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM NOK 0.41 · revenue TTM NOK 585.1M · FCF TTM NOK 170.9M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on P/E, EV/EBITDA
P/E 3rd · EV/EBITDA 2nd 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 |
|---|---|---|---|---|
| P/E | 2.8x | 24.4x | 14.4x–40.4x | 3 ↓cheap |
| EV/EBITDA | 2.1x | 13.4x | 8.3x–20.4x | 2 ↓cheap |
| FCF Yield | 597.3% | 4.0% | -0.3%–7.8% | 100 ↑strong |
| Net Margin | 1.8% | 4.7% | 0.0%–9.9% | 33 ↓weak |
| Operating Margin | 45.8% | 7.2% | 1.4%–13.5% | 98 ↑strong |
| ROE | 6.0% | 10.4% | 1.7%–18.0% | 35 ↓weak |
