Valuation Axactor ASA

Stocks

Real-time Oslo Bors Other stock markets 12:38:35 12/06/2026 +03			5-day change	1st Jan Change
4.810 ^NOK	+2.12%		+0.21%	-38.17%

06-10	Strand Företagsobligationsfond rose 0.68 percent in May - participated in several new issues	FW
06-09	Axactor Raises NOK 176.1 Million from Subsequent Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	345.8	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	73.65%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	815.8	1,039	1,163
Change	-	7.01%	-3.72%	-9.44%	4.59%	-18.47%	27.36%	11.92%
P/E Ratio	-6.76x	4.58x	4.44x	-1.19x	5.54x	2.55x	3.94x	6.13x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	0.93x	0.41x	0.83x
PEG	-	-0x	-0.3x	0x	-0x	0.1x	-0.1x	-0.2x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	1.26x	1.28x	1.17x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	2.97x	3.83x	3.94x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	7.92x	7.72x	7.65x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	8.5x	8.16x	8.02x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	8.68x	-26.8x	-8.07x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	11.5%	-3.73%	-12.4%
Dividend per Share ²	-	-	-	-	-	-	0.03	0.03
Rate of return	-	-	-	-	-	-	6.99%	6.99%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	0.1685	0.1088	0.07
Distribution rate	-	-	-	-	-	-	27.6%	42.9%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	274.8	271.2	295
EBITDA ¹	23.73	119	131.8	9.279	132.8	103	134.6	152
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	96	127.3	145
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	50.92	43.84	57
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	470	693.2	817
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4292	0.4292	0.4292
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	2/18/22 A	2/17/23 A	2/15/24 A	2/14/25 A	2/12/26 A	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AXACTOR ASA	2.55x	2.97x	7.92x	-	398M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	631.8x	-	-	-.--%	36.26B
FEDERAL HOME LOAN MORTGAGE CORPORATION	565.8x	-	-	-.--%	18.23B
POWER FINANCE CORPORATION LIMITED	7.39x	-	-	4.09%	14.25B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.82x	-	-	3.11%	12.74B
MITSUBISHI HC CAPITAL INC.	11.4x	4.02x	13.91x	3.46%	11.77B
REC LIMITED	5.36x	-	-	5.71%	9.26B
ELEMENT FLEET MANAGEMENT CORP.	14.99x	-	-	2.72%	7.36B
L&T FINANCE LIMITED	16.92x	14.14x	65.4x	1.34%	6.7B
Average	141.34x	7.04x	29.08x	2.55%	13B
Weighted average by Cap.	290.12x	7.59x	32.06x	1.89%