Valuation Elopak ASA

Stocks

Market Closed - Oslo Bors Other stock markets 17:45:00 10/07/2026 +03			5-day change	1st Jan Change
33.85 ^NOK	-1.31%		-3.29%	-39.01%

07-10	Tata Consultancy Services Posts Higher Fiscal First-Quarter Earnings; Order Book Shrinks	MT
07-09	India's TCS tops revenue estimates on weak rupee, banking boost	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	723.2	639.2	721.1	1,030	1,263	814.9	-	-
Change	-	-11.61%	12.8%	42.84%	22.61%	-35.47%	-	-
Enterprise Value (EV) ¹	964	1,031	1,054	1,399	1,628	1,219	1,194	1,145
Change	-	6.92%	2.22%	32.82%	16.36%	-25.15%	-2.04%	-4.15%
P/E	20.7x	59.4x	10.7x	16.7x	20.4x	11.3x	9.68x	8.41x
PBR	2.69x	2.46x	2.36x	3.01x	3.73x	2.17x	1.94x	1.67x
PEG	-	-0.9x	0x	-2.09x	-	0.7x	0.6x	0.6x
Capitalization / Revenue	0.77x	0.62x	0.64x	0.89x	1.05x	0.65x	0.61x	0.57x
EV / Revenue	1.03x	1.01x	0.93x	1.21x	1.35x	0.98x	0.9x	0.81x
EV / EBITDA	7.97x	8.63x	6.17x	7.95x	8.82x	6.57x	5.74x	5.06x
EV / EBIT	15x	18.6x	9.62x	12.8x	14.1x	10.9x	9.06x	7.67x
EV / FCF	26.9x	-10.2x	8.41x	45.4x	19.1x	20x	12.9x	9.62x
FCF Yield	3.72%	-9.79%	11.9%	2.2%	5.25%	4.99%	7.77%	10.4%
Dividend per Share ²	0.0746	0.0785	0.1286	0.13	0.132	0.1454	0.1649	0.1944
Rate of return	2.78%	3.3%	4.8%	3.39%	2.81%	4.79%	5.44%	6.41%
EPS ²	0.13	0.04	0.25	0.23	0.23	0.2677	0.3133	0.3608
Distribution rate	57.4%	196%	51.4%	56.5%	57.4%	54.3%	52.6%	53.9%
Net sales ¹	940.2	1,024	1,132	1,157	1,206	1,250	1,332	1,418
EBITDA ¹	120.9	119.4	170.9	176.1	184.7	185.4	207.9	226
EBIT ¹	64.47	55.48	109.5	109.2	115.3	111.7	131.9	149.2
Net income ¹	33.81	10.86	67.06	60.91	61.56	71.8	82.27	95.51
Net Debt ¹	240.8	391.5	332.5	369.5	365.5	404	379.2	329.7
Reference price ²	2.686	2.374	2.681	3.830	4.701	3.033	3.033	3.033
Nbr of stocks (in thousands)	269,219	269,213	268,952	268,893	268,631	268,646	-	-
Announcement Date	2/23/22 A	2/21/23 A	2/15/24 A	2/11/25 A	2/10/26 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.($)
ELOPAK ASA	11.33x	0.98x	6.57x	4.79%	932M
SMURFIT WESTROCK PLC	20.38x	1.12x	7.1x	4.16%	23.17B
PACKAGING CORPORATION OF AMERICA	23.21x	2.35x	11.26x	2.3%	20.26B
INTERNATIONAL PAPER COMPANY	28.57x	1.16x	8.87x	4.77%	20.08B
SIG GROUP AG	21.26x	2.31x	9.56x	1.87%	6.33B
SONOCO PRODUCTS COMPANY	14.01x	1.25x	7.25x	3.84%	5.53B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	20.37x	2.42x	14.17x	3.36%	5.5B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.13x	1.33x	9.52x	1.17%	4.36B
MONDI PLC	26.27x	0.79x	7.24x	2.41%	4.18B
SCG PACKAGING	20.94x	1.29x	9.02x	2.29%	3.68B
Average	19.45x	1.50x	9.06x	3.1%	9.4B
Weighted average by Cap.	22.05x	1.56x	9.15x	3.39%