|
Market Closed -
Oslo Bors
17:45:00 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 83.20 NOK | -2.63% |
|
-17.13% | +14.44% |
| 10-23 | DNB Carnegie upgrades Kitron to Buy (Hold), price target 94 Norwegian kroner (103) | FW |
| 10-23 | Danske Bank raises Kitron to buy (hold), target price NOK 105 - BN | FW |
Company Valuation: Kitron ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 466.1 | 526.7 | 592.4 | 570 | 1,332 | 1,742 | - | - |
| Change | - | 12.99% | 12.48% | -3.77% | 133.76% | 30.72% | - | - |
| Enterprise Value (EV) 1 | 523.1 | 671.7 | 721.8 | 683.5 | 1,301 | 1,796 | 1,756 | 1,696 |
| Change | - | 28.41% | 7.46% | -5.3% | 90.32% | 38.02% | -2.22% | -3.37% |
| P/E | 30.8x | 19.9x | 11.5x | 20.5x | 28x | 21.4x | 17x | 13.9x |
| PBR | 3.6x | 3.92x | 3.26x | 2.86x | 3.95x | 4.37x | 3.64x | 2.99x |
| PEG | - | 0.3x | 0.1x | -0.4x | 0.5x | 0.3x | 0.7x | 0.6x |
| Capitalization / Revenue | 1.26x | 0.89x | 0.76x | 0.88x | 1.8x | 1.53x | 1.28x | 1.09x |
| EV / Revenue | 1.41x | 1.13x | 0.93x | 1.06x | 1.76x | 1.58x | 1.29x | 1.06x |
| EV / EBITDA | 15.4x | 11.8x | 8.17x | 10.2x | 15.7x | 13.3x | 10.5x | 8.66x |
| EV / EBIT | 21.8x | 16x | 10.2x | 14.2x | 20.2x | 16.5x | 12.9x | 10.4x |
| EV / FCF | 61.7x | 118x | 16.9x | 19.5x | 16x | 54.9x | 24.8x | 17.5x |
| FCF Yield | 1.62% | 0.85% | 5.92% | 5.14% | 6.23% | 1.82% | 4.03% | 5.7% |
| Dividend per Share 2 | 0.0249 | 0.0446 | 0.066 | 0.03 | 0.0624 | 0.1161 | 0.1432 | 0.1806 |
| Rate of return | 1.05% | 1.67% | 2.21% | 1.05% | 1.01% | 1.46% | 1.8% | 2.27% |
| EPS 2 | 0.0767 | 0.1336 | 0.26 | 0.14 | 0.22 | 0.3729 | 0.4674 | 0.5711 |
| Distribution rate | 32.5% | 33.4% | 25.4% | 21.4% | 28.4% | 31.1% | 30.6% | 31.6% |
| Net sales 1 | 369.8 | 593.8 | 775.2 | 647.2 | 738.3 | 1,136 | 1,365 | 1,603 |
| EBITDA 1 | 34.06 | 56.84 | 88.3 | 66.7 | 83.1 | 135.5 | 166.6 | 196 |
| EBIT 1 | 23.99 | 42.07 | 70.7 | 48 | 64.5 | 108.9 | 136.4 | 162.7 |
| Net income 1 | 15.23 | 26.28 | 51.1 | 28 | 43.8 | 81.18 | 101.9 | 124.8 |
| Net Debt 1 | 56.93 | 145 | 129.4 | 113.5 | -31.6 | 53.72 | 13.9 | -45.31 |
| Reference price 2 | 2.366 | 2.664 | 2.989 | 2.866 | 6.158 | 7.964 | 7.964 | 7.964 |
| Nbr of stocks (in thousands) | 197,014 | 197,691 | 198,198 | 198,890 | 216,389 | 218,702 | - | - |
| Announcement Date | 2/11/22 A | 2/15/23 A | 2/14/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.36x | 1.58x | 13.25x | 1.46% | 1.95B | |
| 28.93x | 5.44x | 16.52x | 0.68% | 183B | |
| 33.54x | 11.92x | 21.73x | 0.82% | 121B | |
| 45.97x | 5.8x | 19.85x | 0.91% | 107B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 30.69x | 5x | 16.44x | 1.12% | 72.84B | |
| 52.91x | 5.74x | 26.24x | 0.26% | 62.41B | |
| 18.16x | 1.07x | 12.01x | 0.7% | 60.88B | |
| 19.13x | 3.23x | 12.35x | 1.4% | 60.23B | |
| 16.99x | 6.01x | 12.21x | 0.75% | 54.56B | |
| Average | 28.08x | 4.61x | 15.72x | 1.19% | 82.88B | |
| Weighted average by Cap. | 29.44x | 5.31x | 16.25x | 1.2% |
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
- KIT Stock
- Valuation Kitron ASA
Select your edition
All financial news and data tailored to specific country editions
