| Size & multiples | |||
| Market Cap | NOK 76.29B | Enterprise Value | NOK 73.76B |
| P/E (TTM) | 5.90× | PEG (trailing) | — |
| P/S | 9.16× | P/FCF | 114.20× |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | 8.86× | EV/FCF | 110.42× |
| FCF Yield | 0.88% | Buyback Yield | 1.29% |
| Owner Earnings (TTM) | NOK 12.96B | Owner Earnings Yield | 16.98% |
| Shareholder Yield | 28.10% | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.04 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 9.20% |
| After-tax Cost of Debt | 18.14% | WACC | 9.54% |
| ROIC | −2.15% | EVA Spread (ROIC−WACC) | −11.68% |
| EVA | -NOK 3.50B | ||
FCF sits 95% 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 55.99 · revenue TTM NOK 8.32B · FCF TTM NOK 668.0M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Compared against all 267 Communication Services 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 | 155.6% | 1.9% | -12.4%–11.9% | 99 ↑strong |
| Operating Margin | -10.2% | 4.4% | -9.4%–14.2% | 24 ↓weak |
| ROE | 34.7% | 5.0% | -10.4%–15.3% | 94 ↑strong |
