Company Valuation: Soiltech ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 364.9 637.7 754.2 754.2 -
Change - 74.75% 18.27% 0% -
Enterprise Value (EV) 1 364.9 796.7 836.8 860.6 832.5
Change - 118.31% 5.03% -6.2% -3.26%
P/E 13.4x 81.1x 22.7x 11.7x 11.4x
PBR - 2.83x 2.91x 2.61x 2.13x
PEG - -1.1x 0x 0x 4.27x
Capitalization / Revenue - 2.33x 1.88x 1.52x 1.37x
EV / Revenue - 2.91x 2.09x 1.74x 1.51x
EV / EBITDA - 12.6x 8.73x 6.87x 5.68x
EV / EBIT - 19.8x 14x 9.42x 7.71x
EV / FCF - 2,177x 57.6x - -
FCF Yield - 0.05% 1.74% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 3.44 0.95 3.8 7.406 7.604
Distribution rate - - - - -
Net sales 1 - 274 401 495.5 550
EBITDA 1 - 63 95.89 125.2 146.5
EBIT 1 - 40.27 59.69 91.33 108
Net income 1 27.41 7.494 32.04 69.9 71.76
Net Debt 1 - 159 82.56 106.3 78.28
Reference price 2 46.00 77.00 86.40 86.40 86.40
Nbr of stocks (in thousands) 7,933 8,282 8,729 8,729 -
Announcement Date 2/28/24 A 4/3/25 A 4/24/26 A - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.77x2.37x10.83x - 81.09M
22.18x7.91x13.84x2.61% 26.81B
10.98x3x5.65x5.89% 6.79B
17.33x3.82x9.19x3.43% 4.29B
13.28x4.12x13.19x7.2% 2.9B
21.91x5.52x14.07x2.82% 2.62B
7.09x2.06x5.03x5.89% 1.84B
159x4.78x9.61x0.64% 1.76B
6.32x5.77x8.44x6.29% 1.64B
Average 31.76x 4.37x 9.98x 4.35% 5.41B
Weighted average by Cap. 23.50x 6.10x 11.59x 3.6%

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

  1. Stock Market
  2. Stocks
  3. STECH Stock
  4. Valuation Soiltech ASA