Valuation Norbit ASA OTC Markets

Stocks

Market Closed - OTC Markets 19:31:53 25/08/2026 +03			5-day change	1st Jan Change
17.49 ^USD	-1.19%		-.--%	-0.47%

09-03	SB1 Markets cuts its price target for Norbit to 200 Norwegian kroner (230), reiterates buy	FW
08-18	Norne Securities raises Norbit price target to 230 Norwegian kroner (220), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,830	1,696	3,419	6,147	11,944	10,397	-	-
Change	-	-7.32%	101.58%	79.8%	94.33%	-12.96%	-	-
Enterprise Value (EV) ¹	2,103	2,016	3,624	6,496	12,464	11,013	10,947	10,832
Change	-	-4.15%	79.8%	79.24%	91.88%	-11.64%	-0.6%	-1.05%
P/E	37.7x	-	18.4x	-	29.6x	20.5x	16.7x	13.9x
PBR	3.68x	5.21x	4.31x	5.16x	9.87x	8.91x	7.42x	7.88x
PEG	-	-	-	-	-	0.8x	0.7x	0.7x
Capitalization / Revenue	2.32x	1.45x	2.25x	3.51x	4.77x	3.39x	2.88x	2.49x
EV / Revenue	2.67x	1.73x	2.39x	3.71x	4.98x	3.59x	3.03x	2.6x
EV / EBITDA	14.7x	-	9.25x	13.7x	17.5x	12.6x	10.3x	8.71x
EV / EBIT	28.6x	-	12.8x	-	22.4x	16.3x	13.3x	11.1x
EV / FCF	-	-	-	-	46x	23x	23x	18.5x
FCF Yield	-	-	-	-	2.18%	4.34%	4.35%	5.41%
Dividend per Share ²	0.3	0.7	1.55	3	5	4.999	4.872	6.438
Rate of return	0.96%	2.43%	2.72%	3.11%	2.67%	3.08%	3%	3.96%
EPS ²	0.83	-	3.1	-	6.32	7.915	9.708	11.65
Distribution rate	36.1%	-	50%	-	79.1%	63.2%	50.2%	55.3%
Net sales ¹	787.8	1,168	1,519	1,751	2,502	3,067	3,608	4,172
EBITDA ¹	142.6	-	391.8	474	712.2	873.6	1,065	1,244
EBIT ¹	73.51	-	284.2	-	555.4	676	821	976.1
Net income ¹	47.9	-	185.3	-	404.3	506.2	621.4	745.5
Net Debt ¹	273	319.7	205.5	349.2	519.6	615.7	549.9	435.3
Reference price ²	31.30	28.80	57.00	96.60	187.20	162.50	162.50	162.50
Nbr of stocks (in thousands)	58,459	58,884	59,974	63,629	63,806	63,981	-	-
Announcement Date	2/15/22 A	2/15/23 A	2/15/24 A	2/13/25 A	2/11/26 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.($)
YUSHU TECHNOLOGY CO., LTD.	306.6x	61.42x	235.55x	-	30.35B
UBTECH ROBOTICS CORP LTD	-98.72x	7.79x	-107.26x	0.38%	5.08B
HESAI GROUP	34.38x	3.72x	33.32x	-.--%	2.65B
NORBIT ASA	20.08x	3.52x	12.34x	3.15%	1.1B
GUANGDONG HUAYAN ROBOTICS CO., LTD.	326.94x	6.38x	180.23x	-	781M
Average	117.86x	16.57x	70.84x	1.17%	7.99B
Weighted average by Cap.	229.54x	48.11x	171.34x	0.61%