| Size & multiples | |||
| Market Cap | NOK 265.0M | Enterprise Value | NOK 162.9M |
| P/E (TTM) | 4.56× | PEG (trailing) | — |
| P/S | 2943.99× | P/FCF | — |
| EV/EBITDA | 2.95× | EV/EBIT | 3.04× |
| EV/Sales | 1810.15× | EV/FCF | — |
| FCF Yield | −7.33% | Buyback Yield | — |
| Owner Earnings (TTM) | NOK 59.7M | Owner Earnings Yield | 22.53% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.35 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.74% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 18.05% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 133% 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 0.50 · revenue TTM NOK 90,000 · FCF TTM -NOK 19.4M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Financials on P/E, EV/EBITDA
P/E 2nd · EV/EBITDA 8th percentile in the Financials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 828 Financials 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 | 4.6x | 14.7x | 11.8x–20.4x | 2 ↓cheap |
| EV/EBITDA | 3.0x | 11.4x | 6.7x–19.5x | 8 ↓cheap |
| FCF Yield | -7.3% | 6.6% | 2.0%–9.5% | 14 ↓weak |
| Dividend Yield | 4.4% | 2.2% | 1.3%–3.1% | 88 ↑strong |
| Net Margin | 64561.1% | 19.5% | 5.7%–29.8% | 100 ↑strong |
| Operating Margin | 59598.9% | 6.5% | -33.9%–28.8% | 100 ↑strong |
| ROE | 16.9% | 10.1% | 5.7%–14.3% | 83 ↑strong |
