| Size & multiples | |||
| Market Cap | NOK 5.19B | Enterprise Value | NOK 6.59B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.86× | P/FCF | 5.32× |
| EV/EBITDA | 4.78× | EV/EBIT | 6.30× |
| EV/Sales | 2.36× | EV/FCF | 6.75× |
| FCF Yield | 18.81% | Buyback Yield | — |
| Owner Earnings (TTM) | NOK 1.62B | Owner Earnings Yield | 31.28% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.51 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.57% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | — | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 40% 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 — · revenue TTM NOK 2.79B · FCF TTM NOK 977.0M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on EV/EBITDA
EV/EBITDA 9th 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 | 4.8x | 13.4x | 8.3x–20.4x | 9 ↓cheap |
| FCF Yield | 18.8% | 4.0% | -0.3%–7.8% | 92 ↑strong |
| Net Margin | 46.7% | 4.7% | 0.0%–9.9% | 99 ↑strong |
| Operating Margin | 37.5% | 7.2% | 1.4%–13.5% | 97 ↑strong |
| ROE | 51.2% | 10.4% | 1.7%–18.0% | 97 ↑strong |
