Company Valuation: Arribatec Group ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 690.2 254.5 323.5 24 532.2 356.2 - -
Change - -63.13% 27.13% -92.58% 2,117.15% -33.07% - -
Enterprise Value (EV) 1 715.3 254.5 353.3 73.83 532.2 336 326.8 320.3
Change - -64.43% 38.82% -79.1% 620.83% -36.87% -2.74% -1.99%
P/E -11.8x -2.83x -13.7x -0.29x 7.75x 9.89x 6.49x 6.03x
PBR 2.18x - 1.23x 0.13x - 1.41x 1.44x 1.49x
PEG - -0.1x 0.2x -0x -0x -0.2x 0.1x 0.79x
Capitalization / Revenue 1.67x - 0.56x 0.04x - 0.61x 0.56x 0.53x
EV / Revenue 1.73x - 0.62x 0.13x - 0.57x 0.51x 0.47x
EV / EBITDA -105x - 14.4x -4.85x - 4.66x 3.5x 3.21x
EV / EBIT -14.4x - -14.8x -1.1x - 6.86x 4.5x 4.1x
EV / FCF -13.3x - - - - 6.72x 4.6x 4.27x
FCF Yield -7.49% - - - - 14.9% 21.7% 23.4%
Dividend per Share 2 - - - - - 0.9706 0.9 1
Rate of return - - - - - 18.2% 16.9% 18.8%
EPS 2 -10 -13 -3.4 -11.9 1.03 0.538 0.8204 0.8828
Distribution rate - - - - - 180% 110% 113%
Net sales 1 413.9 - 573 574.7 - 586.5 634.7 678.4
EBITDA 1 -6.8 - 24.46 -15.22 - 72.08 93.49 99.81
EBIT 1 -49.77 - -23.84 -67.35 - 48.95 72.55 78.07
Net income 1 -48.94 -83.39 -23.42 -82.71 54.38 37.11 56.59 60.89
Net Debt 1 25.16 - 29.76 49.82 - -20.2 -29.4 -35.91
Reference price 2 118.000 36.850 46.500 3.450 7.980 5.320 5.320 5.320
Nbr of stocks (in thousands) 5,849 6,906 6,957 6,957 66,688 66,949 - -
Announcement Date 2/28/22 A 2/14/23 A 2/15/24 A 2/28/25 A 2/27/26 A - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.87x6.58x23.33x1% 78.98B
35.64x1.2x12.86x1.05% 15.84B
19.65x2.01x9.92x3.75% 13.49B
25.49x2.84x12.18x2.93% 11.89B
23.88x3.35x12.93x2.41% 7.55B
15.81x0.66x9.36x1.36% 6.97B
9.41x1.11x5.94x2.23% 5.61B
84.53x - - - 5.71B
19.29x0.41x9.61x3.86% 5.33B
Average 29.95x 2.27x 12.02x 2.32% 16.82B
Weighted average by Cap. 32.33x 4.38x 17.66x 1.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. HIDDN Stock
  4. B7Z Stock
  5. Valuation Arribatec Group ASA