Valuation Kongsberg Gruppen ASA

Equities

Market Closed - Oslo Bors Other stock markets 18:45:00 12/01/2026 +03			5-day change	1st Jan Change
304.45 ^NOK	+1.74%		+9.53%	+17.73%

01-09	Danske Bank Raises Price Target for Kongsberg Gruppen to 350 Norwegian Kroner (320), Reiterates Buy - BN	FW
01-02	Pareto's Norwegian Portfolio Ends 2025 Strongly – Two Changes Ahead for January	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	31,681	50,383	73,409	81,866	225,161	263,218	263,218	-
Change	-	59.04%	45.7%	11.52%	175.04%	16.9%	0%	-
Enterprise Value (EV) ¹	27,732	44,715	71,930	78,891	215,557	252,677	250,115	247,341
Change	-	61.24%	60.86%	9.68%	173.23%	17.22%	-1.01%	-1.11%
P/E ratio	11x	23.7x	26.6x	22.1x	43.9x	37.1x	33.4x	29x
PBR	2.39x	3.8x	5.44x	5.13x	12.1x	12.1x	10.4x	9.13x
PEG	-	-0.9x	0.9x	0.6x	1.1x	1x	3x	1.9x
Capitalization / Revenue	1.24x	1.84x	2.31x	2.02x	4.61x	4.55x	3.85x	3.4x
EV / Revenue	1.08x	1.63x	2.26x	1.94x	4.41x	4.37x	3.65x	3.19x
EV / EBITDA	8.53x	10.9x	15.6x	13.1x	26.9x	25.4x	21.5x	18.7x
EV / EBIT	14.6x	15.6x	21.7x	17.2x	33.1x	31.3x	26.2x	22.3x
EV / FCF	5.33x	10.5x	149x	20.2x	18x	40x	33.3x	28.1x
FCF Yield	18.8%	9.55%	0.67%	4.94%	5.56%	2.5%	3.01%	3.56%
Dividend per Share ²	1.6	3.06	2.4	2.8	2	4.479	5.385	6.797
Rate of return	4.54%	5.35%	2.89%	3.01%	0.78%	1.5%	1.8%	2.27%
EPS ²	3.216	2.412	3.128	4.216	5.828	8.073	8.973	10.32
Distribution rate	49.8%	127%	76.7%	66.4%	34.3%	55.5%	60%	65.9%
Net sales ¹	25,612	27,449	31,803	40,617	48,872	57,836	68,447	77,420
EBITDA ¹	3,250	4,086	4,602	6,037	8,028	9,966	11,647	13,256
EBIT ¹	1,905	2,863	3,309	4,600	6,507	8,062	9,560	11,080
Net income ¹	2,891	2,158	2,773	3,712	5,126	6,837	7,886	9,074
Net Debt ¹	-3,949	-5,668	-1,479	-2,975	-9,604	-10,541	-13,103	-15,877
Reference price ²	35.24	57.20	83.12	93.08	256.00	299.25	299.25	299.25
Nbr of stocks (in thousands)	898,993	880,829	883,173	879,523	879,534	879,592	879,592	-
Announcement Date	2/11/21 A	2/11/22 A	2/9/23 A	2/8/24 A	2/7/25 A	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KONGSBERG GRUPPEN ASA	37.07x	4.37x	25.35x	1.5%	26.05B
GE AEROSPACE	44.59x	8.31x	34.39x	0.45%	339B
RTX CORPORATION	38.33x	3.27x	19.41x	1.39%	253B
ROLLS-ROYCE HOLDINGS PLC	22.16x	5.43x	25.84x	0.69%	146B
RHEINMETALL AG	72.69x	7.01x	35.57x	0.59%	101B
GENERAL DYNAMICS CORPORATION	22.97x	1.94x	16.06x	1.68%	95.45B
NORTHROP GRUMMAN CORPORATION	23.74x	2.38x	16.85x	1.44%	88.32B
BAE SYSTEMS PLC	29.05x	2.21x	15.92x	1.74%	81.94B
L3HARRIS TECHNOLOGIES, INC.	35.3x	3.33x	18.45x	1.43%	62.81B
AXON ENTERPRISE, INC.	426.52x	18.15x	72.56x	-.--%	50.18B
Average	75.24x	5.64x	28.04x	1.09%	124.38B
Weighted average by Cap.	53.60x	5.59x	27.12x	0.98%