Valuation Elopak ASA

Stocks

Market Closed - Oslo Bors Other stock markets 17:45:00 16/07/2026 +03			5-day change	1st Jan Change
35.75 ^NOK	+1.56%		+3.62%	-35.59%

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	868.5	-	-
Change	-	-11.61%	12.8%	42.84%	22.61%	-31.22%	-	-
Enterprise Value (EV) ¹	964	1,031	1,054	1,399	1,628	1,272	1,248	1,198
Change	-	6.92%	2.22%	32.82%	16.36%	-21.85%	-1.95%	-3.97%
P/E	20.7x	59.4x	10.7x	16.7x	20.4x	12.1x	10.3x	8.96x
PBR	2.69x	2.46x	2.36x	3.01x	3.73x	2.31x	2.07x	1.78x
PEG	-	-0.9x	0x	-2.09x	-	0.7x	0.6x	0.6x
Capitalization / Revenue	0.77x	0.62x	0.64x	0.89x	1.05x	0.7x	0.65x	0.61x
EV / Revenue	1.03x	1.01x	0.93x	1.21x	1.35x	1.02x	0.94x	0.85x
EV / EBITDA	7.97x	8.63x	6.17x	7.95x	8.82x	6.86x	6x	5.3x
EV / EBIT	15x	18.6x	9.62x	12.8x	14.1x	11.4x	9.46x	8.03x
EV / FCF	26.9x	-10.2x	8.41x	45.4x	19.1x	20.9x	13.4x	10.1x
FCF Yield	3.72%	-9.79%	11.9%	2.2%	5.25%	4.78%	7.44%	9.93%
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%	4.5%	5.1%	6.01%
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	3.233	3.233	3.233
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	11.89x	1.01x	6.79x	4.57%	978M
SMURFIT WESTROCK PLC	20.25x	1.11x	7.05x	4.2%	22.83B
PACKAGING CORPORATION OF AMERICA	22.82x	2.33x	11.17x	2.28%	20.18B
INTERNATIONAL PAPER COMPANY	27.52x	1.13x	8.67x	4.92%	19.45B
SIG GROUP AG	21.42x	2.32x	9.62x	1.85%	6.38B
SONOCO PRODUCTS COMPANY	13.51x	1.22x	7.08x	3.99%	5.31B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.91x	2.37x	13.91x	3.44%	5.38B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.17x	1.33x	9.53x	1.16%	4.38B
MONDI PLC	26.58x	0.79x	7.29x	2.3%	4.23B
SCG PACKAGING	21.31x	1.31x	9.13x	2.26%	3.71B
Average	19.34x	1.49x	9.03x	3.1%	9.28B
Weighted average by Cap.	21.68x	1.55x	9.07x	3.41%