|
Market Closed -
Oslo Bors
18:45:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 96.50 NOK | -0.87% |
|
+4.21% | -29.04% |
| 10-28 | Rockfire Resources delays Molaoi germanium resource estimate | AN |
| 10-28 | Pareto Securities lowers price target for Tomra to NOK 151 (173), reiterates buy | FW |
Company Valuation: Tomra Systems ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,345 | 4,644 | 3,255 | 3,675 | 3,403 | 2,764 | - | - |
| Change | - | -50.31% | -29.9% | 12.9% | -7.4% | -18.78% | - | - |
| Enterprise Value (EV) 1 | 9,489 | 4,900 | 3,564 | 4,096 | 4,011 | 3,309 | 3,237 | 3,146 |
| Change | - | -48.36% | -27.27% | 14.93% | -2.07% | -17.49% | -2.2% | -2.79% |
| P/E | 86x | 49.5x | 53x | 38.8x | 37.2x | 34x | 17.7x | 15.1x |
| PBR | 15.1x | 8.26x | 5.7x | 6.1x | 5.84x | 4.43x | 3.82x | 3.32x |
| PEG | - | -3.6x | -1.5x | 0.7x | -11.9x | -3x | 0.2x | 0.9x |
| Capitalization / Revenue | 8.61x | 4.17x | 2.5x | 2.73x | 2.58x | 1.87x | 1.63x | 1.54x |
| EV / Revenue | 8.74x | 4.41x | 2.74x | 3.04x | 3.04x | 2.24x | 1.9x | 1.75x |
| EV / EBITDA | 39.6x | 22.7x | 17.7x | 16x | 15.3x | 12x | 8.89x | 7.98x |
| EV / EBIT | 61.4x | 37x | 34.5x | 26.3x | 27.1x | 22.9x | 14.2x | 12.3x |
| EV / FCF | 67.5x | 143x | 94.3x | 111x | -1,910x | 25.5x | 19.1x | 15.8x |
| FCF Yield | 1.48% | 0.7% | 1.06% | 0.9% | -0.05% | 3.93% | 5.23% | 6.33% |
| Dividend per Share 2 | 0.1642 | 0.1643 | 0.1717 | 0.1843 | 0.1904 | 0.1728 | 0.2849 | 0.3522 |
| Rate of return | 0.52% | 1.04% | 1.56% | 1.48% | 1.65% | 1.85% | 3.05% | 3.77% |
| EPS 2 | 0.3677 | 0.3176 | 0.2078 | 0.32 | 0.31 | 0.2752 | 0.5274 | 0.62 |
| Distribution rate | 44.7% | 51.7% | 82.6% | 57.6% | 61.4% | 62.8% | 54% | 56.8% |
| Net sales 1 | 1,086 | 1,112 | 1,299 | 1,348 | 1,318 | 1,480 | 1,700 | 1,799 |
| EBITDA 1 | 239.5 | 215.5 | 201 | 256 | 262 | 275 | 364 | 394.5 |
| EBIT 1 | 154.5 | 132.3 | 103.2 | 156 | 148 | 144.4 | 227.6 | 256.2 |
| Net income 1 | 108.6 | 93.89 | 61.38 | 93 | 93 | 83.53 | 156.4 | 177.6 |
| Net Debt 1 | 143.3 | 256.2 | 308.6 | 421 | 608 | 545.7 | 472.9 | 382.4 |
| Reference price 2 | 31.630 | 15.728 | 11.014 | 12.424 | 11.520 | 9.346 | 9.346 | 9.346 |
| Nbr of stocks (in thousands) | 295,460 | 295,240 | 295,526 | 295,789 | 295,396 | 295,700 | - | - |
| Announcement Date | 2/23/22 A | 2/24/23 A | 2/15/24 A | 2/14/25 A | 2/13/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.11x | 2.23x | 11.9x | 1.88% | 3.09B | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 30.02x | 4.43x | 17.54x | 1.26% | 49.66B | |
| Weighted average by Cap. | 30.96x | 5.00x | 19.34x | 1.15% |
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
- TOM Stock
- Valuation Tomra Systems ASA
Select your edition
All financial news and data tailored to specific country editions
