Valuation B2 Impact ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 06/07/2026 +03			5-day change	1st Jan Change
24.95 ^NOK	+4.83%		+6.17%	+36.64%

07-09	Lannebo Corporate Bond Fund rose 0.7 percent in June, participated in offerings from Noba and Bonava	FW
06-19	B2 Impact ASA Announces Resignation of Prateek Puri as Board Member, Effective June 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	9,068	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	34.46%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,182	20,139	20,274
Change	-	-9.03%	-2.82%	10.64%	27.97%	15.36%	4.99%	0.67%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.6x	10x	9.66x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.6x	1.56x	1.55x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.7x	2.52x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.34x	2.17x	2.09x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.94x	4.82x	4.67x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.77x	9.56x	9.25x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.2x	9.97x	9.63x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	56.7x	32.5x	27x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.76%	3.08%	3.7%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.05	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.38%	9.75%	10.2%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.115	2.437	2.53
Distribution rate	30.2%	24.4%	74.5%	200%	114%	96.9%	97.8%	98.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,881	4,182	4,343
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,964	2,106	2,192
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,875	2,019	2,106
Net income ¹	573	326	363	277	621	812.6	908.6	943
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,114	11,072	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	24.45	24.45	24.45
Nbr of stocks (in thousands)	407,086	387,181	368,595	368,532	369,727	370,870	-	-
Announcement Date	2/10/22 A	2/15/23 A	2/15/24 A	2/13/25 A	2/12/26 A	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FEDERAL NATIONAL MORTGAGE ASSOCIATION	610x	-	-	-.--%	35.01B
FEDERAL HOME LOAN MORTGAGE CORPORATION	550x	-	-	-.--%	17.72B
POWER FINANCE CORPORATION LIMITED	7.22x	-	-	4.18%	13.97B
MITSUBISHI HC CAPITAL INC.	11.92x	4.26x	15.01x	3.68%	12.13B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.94x	-	-	3.29%	12.06B
REC LIMITED	5.6x	-	-	5.46%	9.71B
L&T FINANCE LIMITED	21.09x	15.48x	69.38x	1.08%	8.4B
ELEMENT FLEET MANAGEMENT CORP.	17.17x	-	-	2.38%	8.29B
Average	154.74x	9.87x	42.19x	2.51%	14.66B
Weighted average by Cap.	271.96x	8.85x	37.25x	1.91%