Company Valuation: Bohus ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 3,795 - -
Change - - -
Enterprise Value (EV) 1 5,444 5,393 5,283
Change - -0.94% -2.04%
P/E 13.7x 10.1x 8.3x
PBR 3.1x 2.82x 2.59x
PEG - 0.3x 0.4x
Capitalization / Revenue 0.95x 0.88x 0.82x
EV / Revenue 1.37x 1.26x 1.14x
EV / EBITDA 6.75x 5.91x 5.11x
EV / EBIT 10.5x 8.9x 7.48x
EV / FCF 20.2x 16.8x 11.2x
FCF Yield 4.96% 5.95% 8.93%
Dividend per Share 2 2.01 2.51 3.41
Rate of return 5.28% 6.59% 8.95%
EPS 2 2.78 3.79 4.59
Distribution rate 72.3% 66.2% 74.3%
Net sales 1 3,977 4,290 4,634
EBITDA 1 806 912 1,034
EBIT 1 516 606 706
Net income 1 277 378 457
Net Debt 1 1,649 1,598 1,488
Reference price 2 38.10 38.10 38.10
Nbr of stocks (in thousands) 99,598 - -
Announcement Date - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.37x6.75x - 400M
14.15x - - 4.79% 1.21B
Average 14.15x 1.37x 6.75x 4.79% 804.06M
Weighted average by Cap. 14.15x 1.37x 6.75x 4.79%

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