| Size & multiples | |||
| Market Cap | NOK 24.90B | Enterprise Value | NOK 23.70B |
| P/E (TTM) | 9.31× | PEG (trailing) | — |
| P/S | 0.80× | P/FCF | 79.98× |
| EV/EBITDA | 5.13× | EV/EBIT | 7.99× |
| EV/Sales | 0.76× | EV/FCF | 76.12× |
| FCF Yield | 1.25% | Buyback Yield | — |
| Owner Earnings (TTM) | NOK 2.67B | Owner Earnings Yield | 10.74% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.41 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.03% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 88% 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 4.49 · revenue TTM NOK 31.12B · FCF TTM NOK 311.3M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Consumer Staples on P/E, EV/EBITDA
P/E 13th · EV/EBITDA 13th percentile in the Consumer Staples pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 198 Consumer Staples 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 | 9.3x | 20.3x | 14.6x–31.5x | 13 ↓cheap |
| EV/EBITDA | 5.1x | 10.2x | 6.1x–15.8x | 13 ↓cheap |
| FCF Yield | 1.3% | 3.7% | -4.2%–9.0% | 36 ↓weak |
| Dividend Yield | 6.2% | 2.7% | 1.6%–4.3% | 86 ↑strong |
| Net Margin | 8.6% | 4.0% | -3.2%–8.7% | 74 ↑strong |
| Operating Margin | 9.5% | 5.3% | -3.7%–11.6% | 67 ↑strong |
| ROE | 13.0% | 8.3% | -0.3%–15.7% | 68 ↑strong |
