Valuation Kongsberg Gruppen ASA

Equities

Real-time Oslo Bors Other stock markets 13:11:51 20/05/2026 +03			5-day change	1st Jan Change
316.30 ^NOK	+3.98%		+8.24%	+22.35%

05-19	OHB, Helsing to Form Space Tactical System JV	MT
05-19	Helsing and OHB form space defense joint venture	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	50,383	73,409	81,866	225,161	227,463	267,563	-	-
Change	-	45.7%	11.52%	175.04%	1.02%	17.63%	-	-
Enterprise Value (EV) ¹	44,715	71,930	78,891	215,557	216,531	246,189	241,896	234,615
Change	-	60.86%	9.68%	173.23%	0.45%	13.7%	-1.74%	-3.01%
P/E ratio	23.7x	26.6x	22.1x	43.9x	28.6x	44x	29.5x	21.9x
PBR	3.8x	5.44x	5.13x	12.1x	10.1x	11.4x	10x	8.1x
PEG	-	0.9x	0.6x	1.1x	0.5x	-1.9x	0.6x	0.6x
Capitalization / Revenue	1.84x	2.31x	2.02x	4.61x	3.88x	6.37x	4.49x	3.4x
EV / Revenue	1.63x	2.26x	1.94x	4.41x	3.7x	5.86x	4.06x	2.98x
EV / EBITDA	10.9x	15.6x	13.1x	26.9x	19.6x	28.8x	19.5x	14.5x
EV / EBIT	15.6x	21.7x	17.2x	33.1x	23.3x	34.5x	22.9x	16.4x
EV / FCF	10.5x	149x	20.2x	18x	20.8x	50.9x	25.8x	14.5x
FCF Yield	9.55%	0.67%	4.94%	5.56%	4.81%	1.96%	3.88%	6.88%
Dividend per Share ²	3.06	2.4	2.8	2	5.7	6	7.673	11.48
Rate of return	5.35%	2.89%	3.01%	0.78%	2.2%	1.97%	2.52%	3.77%
EPS ²	2.412	3.128	4.216	5.828	9.04	6.911	10.3	13.87
Distribution rate	127%	76.7%	66.4%	34.3%	63.1%	86.8%	74.5%	82.8%
Net sales ¹	27,449	31,803	40,617	48,872	58,599	41,987	59,620	78,641
EBITDA ¹	4,086	4,602	6,037	8,028	11,024	8,543	12,379	16,215
EBIT ¹	2,863	3,309	4,600	6,507	9,296	7,130	10,584	14,321
Net income ¹	2,158	2,773	3,712	5,126	7,953	6,079	9,059	12,195
Net Debt ¹	-5,668	-1,479	-2,975	-9,604	-10,932	-21,374	-25,668	-32,948
Reference price ²	57.20	83.12	93.08	256.00	258.60	304.20	304.20	304.20
Nbr of stocks (in thousands)	880,829	883,173	879,523	879,534	879,592	879,564	-	-
Announcement Date	2/11/22 A	2/9/23 A	2/8/24 A	2/7/25 A	2/6/26 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	44.02x	5.86x	28.82x	1.97%	28.81B
GE AEROSPACE	35.42x	6.31x	26.15x	0.63%	298B
RTX CORPORATION	30.41x	2.79x	16.56x	1.65%	235B
ROLLS-ROYCE HOLDINGS PLC	30.99x	4.14x	18.92x	1.05%	129B
GENERAL DYNAMICS CORPORATION	20.43x	1.72x	14.1x	1.88%	91.85B
NORTHROP GRUMMAN CORPORATION	19.89x	2x	14.12x	1.75%	79.02B
ROCKET LAB CORPORATION	-504.1x	80x	-1375.23x	-.--%	73.68B
BAE SYSTEMS PLC	24.31x	1.87x	13.31x	2.08%	76.06B
RHEINMETALL AG	33.75x	3.79x	16.86x	1.32%	65.13B
L3HARRIS TECHNOLOGIES, INC.	26.5x	2.81x	15.55x	1.61%	57.41B
Average	-23.84x	11.13x	-121.08x	1.39%	113.35B
Weighted average by Cap.	-4.56x	8.82x	-71.43x	1.25%