| Size & multiples | |||
| Market Cap | NOK 3.81B | Enterprise Value | NOK 3.80B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 3.01× | P/FCF | — |
| EV/EBITDA | 68.70× | EV/EBIT | 178.11× |
| EV/Sales | 3.00× | EV/FCF | — |
| FCF Yield | −1.06% | Buyback Yield | 0.00% |
| Owner Earnings (TTM) | NOK 25.7M | Owner Earnings Yield | 0.67% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 1.46 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 11.32% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 2.84% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 257% 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 0.04 · revenue TTM NOK 1.27B · FCF TTM -NOK 40.3M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Industrials on EV/EBITDA
EV/EBITDA 98th 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 | 68.7x | 13.4x | 8.3x–20.4x | 98 ↑rich |
| FCF Yield | -1.1% | 4.0% | -0.3%–7.8% | 23 ↓weak |
| Net Margin | -0.3% | 4.7% | 0.0%–9.9% | 24 ↓weak |
| Operating Margin | 1.7% | 7.2% | 1.4%–13.5% | 26 ↓weak |
| ROE | -0.5% | 10.4% | 1.7%–18.0% | 21 ↓weak |
