| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | -NOK 47.4M | Owner Earnings Yield | — |
| 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 | 6.07% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | −0.51% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 565% 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 0.11 · revenue TTM NOK 471.6M · FCF TTM -NOK 315.3M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
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 |
|---|---|---|---|---|
| Net Margin | -10.1% | 4.0% | -3.2%–8.7% | 18 ↓weak |
| Operating Margin | -3.2% | 5.3% | -3.7%–11.6% | 27 ↓weak |
| ROE | -2.3% | 8.3% | -0.3%–15.7% | 24 ↓weak |
