|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.40 NOK | +0.15% |
|
+2.00% | -2.22% |
| 07-27 | SB1 cuts Hemtex owner Kid to neutral | FW |
| 07-27 | SB1 Markets cuts Kid to neutral (buy), target price 140 Norwegian kroner (145) | FW |
Company Valuation: Kid ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,577 | 2,943 | 4,764 | 5,446 | 5,503 | 5,381 | - | - |
| Change | - | -35.7% | 61.88% | 14.33% | 1.04% | -2.22% | - | - |
| Enterprise Value (EV) 1 | 4,884 | 3,419 | 5,060 | 5,710 | 6,226 | 6,748 | 6,628 | 6,674 |
| Change | - | -30% | 48.02% | 12.83% | 9.04% | 8.39% | -1.77% | 0.69% |
| P/E | 11.9x | 11.8x | 15.2x | 13.7x | 24x | 15.3x | 12.6x | 11.5x |
| PBR | 3.62x | 2.31x | 3.62x | 3.54x | 3.79x | 3.39x | 3.22x | 3.29x |
| PEG | - | -0.3x | 0.6x | 0.5x | -0.6x | 0.3x | 0.6x | 1.16x |
| Capitalization / Revenue | 1.48x | 0.93x | 1.4x | 1.44x | 1.4x | 1.27x | 1.19x | 1.12x |
| EV / Revenue | 1.58x | 1.08x | 1.48x | 1.51x | 1.58x | 1.59x | 1.46x | 1.39x |
| EV / EBITDA | 5.57x | 4.76x | 5.72x | 5.56x | 6.56x | 5.94x | 5.4x | 5.11x |
| EV / EBIT | 9.02x | 9.26x | 10.5x | 10.3x | 15.8x | 11.8x | 10.3x | 9.59x |
| EV / FCF | - | - | - | 8.72x | 20.4x | 8.05x | 6.96x | 6.73x |
| FCF Yield | - | - | - | 11.5% | 4.89% | 12.4% | 14.4% | 14.9% |
| Dividend per Share 2 | 8.6 | 5.5 | 6.25 | 8 | - | 7.967 | 9.957 | 11.14 |
| Rate of return | 7.64% | 7.6% | 5.33% | 5.97% | - | 6.02% | 7.52% | 8.41% |
| EPS 2 | 9.46 | 6.13 | 7.72 | 9.81 | 5.64 | 8.644 | 10.49 | 11.53 |
| Distribution rate | 90.9% | 89.7% | 81% | 81.5% | - | 92.2% | 94.9% | 96.5% |
| Net sales 1 | 3,097 | 3,178 | 3,414 | 3,785 | 3,945 | 4,252 | 4,529 | 4,797 |
| EBITDA 1 | 877.6 | 717.5 | 884.5 | 1,027 | 949.1 | 1,137 | 1,227 | 1,306 |
| EBIT 1 | 541.2 | 369.2 | 480.4 | 555.3 | 393.8 | 573.4 | 643.6 | 696 |
| Net income 1 | 384.4 | 249.2 | 313.8 | 398.6 | 229.2 | 350.1 | 425.4 | 530.3 |
| Net Debt 1 | 307.3 | 475.9 | 296.6 | 263.1 | 722.4 | 1,366 | 1,247 | 1,292 |
| Reference price 2 | 112.60 | 72.40 | 117.20 | 134.00 | 135.40 | 132.40 | 132.40 | 132.40 |
| Nbr of stocks (in thousands) | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | 40,645 | - | - |
| Announcement Date | 2/16/22 A | 2/16/23 A | 2/15/24 A | 2/13/25 A | 2/11/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
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
- Stock Market
- Stocks
- KID Stock
- Valuation Kid ASA
Select your edition
All financial news and data tailored to specific country editions
