Valuation Norbit ASA

Stocks

Market Closed - Oslo Bors 17:45:00 21/10/2026 +03			5-day change	1st Jan Change
162.40 ^NOK	+0.56%		+1.06%	-13.25%

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	10,391	-	-
Change	-	-7.32%	101.58%	79.8%	94.33%	-13.01%	-	-
Enterprise Value (EV) ¹	2,103	2,016	3,624	6,496	12,464	10,994	10,913	10,790
Change	-	-4.15%	79.8%	79.24%	91.88%	-11.8%	-0.73%	-1.13%
P/E	37.7x	-	18.4x	-	29.6x	20.5x	16.9x	14.2x
PBR	3.68x	5.21x	4.31x	5.16x	9.87x	8.91x	7.45x	8.09x
PEG	-	-	-	-	-	0.8x	0.8x	0.8x
Capitalization / Revenue	2.32x	1.45x	2.25x	3.51x	4.77x	3.39x	2.9x	2.52x
EV / Revenue	2.67x	1.73x	2.39x	3.71x	4.98x	3.59x	3.04x	2.62x
EV / EBITDA	14.7x	-	9.25x	13.7x	17.5x	12.6x	10.3x	8.82x
EV / EBIT	28.6x	-	12.8x	-	22.4x	16.3x	13.4x	11.2x
EV / FCF	-	-	-	-	46x	22.7x	22.6x	18.3x
FCF Yield	-	-	-	-	2.18%	4.4%	4.43%	5.47%
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	7.91	9.638	11.41
Distribution rate	36.1%	-	50%	-	79.1%	63.2%	50.6%	56.4%
Net sales ¹	787.8	1,168	1,519	1,751	2,502	3,063	3,587	4,119
EBITDA ¹	142.6	-	391.8	474	712.2	873.6	1,057	1,224
EBIT ¹	73.51	-	284.2	-	555.4	676.2	814.5	960.1
Net income ¹	47.9	-	185.3	-	404.3	506.4	616.6	733
Net Debt ¹	273	319.7	205.5	349.2	519.6	603.2	522.9	399.8
Reference price ²	31.30	28.80	57.00	96.60	187.20	162.40	162.40	162.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORBIT ASA	20.42x	3.57x	12.52x	3.1%	1.1B
AMPHENOL CORPORATION	30.97x	5.8x	17.62x	0.64%	196B
KEYENCE CORPORATION	34.63x	12.34x	22.5x	0.79%	124B
CORNING INCORPORATED	49.16x	6.18x	21.19x	0.85%	114B
HON HAI PRECISION INDUSTRY CO., LTD.	12.96x	0.29x	6.51x	3.88%	104B
MURATA MANUFACTURING CO., LTD.	32.75x	5.33x	17.46x	1.06%	76.46B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	54.52x	5.91x	27.02x	0.25%	64.1B
EOPTOLINK TECHNOLOGY INC., LTD.	19.41x	6.91x	14.03x	0.65%	62.24B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.14x	1.01x	11.39x	0.74%	57.41B
COHERENT CORP.	31.31x	4.45x	16.78x	0.02%	45.65B
Average	30.33x	5.18x	16.70x	1.2%	84.43B
Weighted average by Cap.	31.91x	5.78x	17.41x	1.07%