|
Real-time
Oslo Bors
18:04:18 12/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 478.20 NOK | +0.55% |
|
+1.27% | -8.70% |
| 11-10 | Odin Norden rose 2.33 percent in October - DSV and Hexagon among top contributors | FW |
| 11-09 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Protector Forsikring ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 39,237 | - | - |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -9.05% | - | - |
| Enterprise Value (EV) | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 39,237 | 39,237 | 39,237 |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -9.05% | 0% | 0% |
| P/E | 7.25x | 12.3x | 9.84x | 15.2x | 16.5x | 17.1x | 16.4x | 15.6x |
| PBR | 2.49x | 3.01x | 3.28x | 4.32x | 5.63x | 5.1x | 4.29x | 3.95x |
| PEG | - | -0.4x | 0.1x | 6.95x | 0.2x | -1.4x | 4.11x | 3.06x |
| Capitalization / Revenue | 1.81x | 1.81x | - | 1.99x | 3.14x | 2.59x | 2.39x | 2.19x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 2.59x | 2.39x | 2.19x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 10 | - | - | - | 14 | 20.33 | 19.5 | 21.67 |
| Rate of return | 9.23% | - | - | - | 2.67% | 4.28% | 4.1% | 4.56% |
| EPS 2 | 14.96 | 10.2 | 18.3 | 18.7 | 31.7 | 27.84 | 28.96 | 30.43 |
| Distribution rate | 66.8% | - | - | - | 44.2% | 73% | 67.3% | 71.2% |
| Net sales 1 | 4,921 | 5,715 | - | 11,783 | 13,756 | 15,124 | 16,436 | 17,952 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Net income 1 | 1,232 | 842 | 1,509 | 1,539 | 2,614 | 2,302 | 2,385 | 2,508 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 108.40 | 125.80 | 180.00 | 285.00 | 524.00 | 475.60 | 475.60 | 475.60 |
| Nbr of stocks (in thousands) | 82,365 | 82,378 | 82,392 | 82,430 | 82,331 | 82,500 | - | - |
| Announcement Date | 2/2/22 A | 2/1/23 A | 1/31/24 A | 1/29/25 A | 1/28/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.08x | - | - | 4.28% | 4.11B | |
| 15.16x | - | - | 4% | 192B | |
| 13.2x | 3.26x | 11.47x | 1.08% | 141B | |
| 16.21x | 1.93x | - | 5.04% | 116B | |
| 11.38x | 0.96x | - | 5.45% | 104B | |
| 24.12x | 4.06x | 14.35x | 1.8% | 98.68B | |
| 35.83x | 5.06x | 15.61x | 0.99% | 72.31B | |
| 24.03x | 5.25x | 15.17x | 0.94% | 71.4B | |
| 11.77x | 0.73x | - | 3.38% | 37.48B | |
| 8.85x | 1.43x | - | 1.79% | 36.68B | |
| Average | 17.76x | 2.83x | 14.15x | 2.88% | 87B | |
| Weighted average by Cap. | 17.58x | 2.96x | 13.68x | 2.97% |
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
- PROT Stock
- Valuation Protector Forsikring ASA
Select your edition
All financial news and data tailored to specific country editions
