Valuation Elopak ASA

Stocks

Market Closed - Oslo Bors Other stock markets 17:45:00 22/07/2026 +03			5-day change	1st Jan Change
36.25 ^NOK	+0.83%		+2.98%	-34.68%

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	888.9	-	-
Change	-	-11.61%	12.8%	42.84%	22.61%	-29.61%	-	-
Enterprise Value (EV) ¹	964	1,031	1,054	1,399	1,628	1,293	1,268	1,219
Change	-	6.92%	2.22%	32.82%	16.36%	-20.61%	-1.92%	-3.9%
P/E	20.7x	59.4x	10.7x	16.7x	20.4x	12.4x	10.6x	9.17x
PBR	2.69x	2.46x	2.36x	3.01x	3.73x	2.37x	2.12x	1.82x
PEG	-	-0.9x	0x	-2.09x	-	0.8x	0.6x	0.6x
Capitalization / Revenue	0.77x	0.62x	0.64x	0.89x	1.05x	0.71x	0.67x	0.63x
EV / Revenue	1.03x	1.01x	0.93x	1.21x	1.35x	1.03x	0.95x	0.86x
EV / EBITDA	7.97x	8.63x	6.17x	7.95x	8.82x	6.97x	6.1x	5.39x
EV / EBIT	15x	18.6x	9.62x	12.8x	14.1x	11.6x	9.62x	8.17x
EV / FCF	26.9x	-10.2x	8.41x	45.4x	19.1x	21.3x	13.7x	10.2x
FCF Yield	3.72%	-9.79%	11.9%	2.2%	5.25%	4.7%	7.32%	9.77%
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%	4.4%	4.98%	5.87%
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	3.309	3.309	3.309
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	12.23x	1.03x	6.92x	4.44%	1.01B
SMURFIT WESTROCK PLC	20.01x	1.11x	7x	4.26%	23.31B
PACKAGING CORPORATION OF AMERICA	22.85x	2.34x	11.19x	2.27%	20.21B
INTERNATIONAL PAPER COMPANY	27.03x	1.13x	8.6x	4.97%	20.17B
SIG GROUP AG	21.53x	2.33x	9.66x	1.82%	6.46B
SONOCO PRODUCTS COMPANY	13.76x	1.24x	7.16x	3.92%	5.45B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.13x	2.3x	13.47x	3.58%	5.02B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.69x	1.36x	9.72x	1.09%	4.69B
MONDI PLC	27.19x	0.8x	7.39x	2.25%	4.35B
SCG PACKAGING	20.11x	1.32x	9.14x	2.28%	3.85B
Average	19.25x	1.49x	9.02x	3.09%	9.45B
Weighted average by Cap.	21.50x	1.53x	9.01x	3.44%