Valuation Zalaris ASA

Stocks

Market Closed - Oslo Bors 17:45:00 30/09/2026 +03			5-day change	1st Jan Change
100.00 ^NOK	0.00%		0.00%	+12.87%

09-14	Kona BidCo Offers to Buy Remaining Zalaris Shares	MT
09-09	Zalaris Unit, BPX Team Up to Distribute SAP Services to Polish Organizations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Market Cap ¹	627.8	1,007	1,648	1,925	2,187	-
Change	-	60.33%	63.7%	16.86%	13.56%	-
Enterprise Value (EV)	627.8	1,007	1,648	2,142	2,187	2,187
Change	-	60.33%	63.7%	30.03%	2.05%	0%
P/E	-16.3x	-	54.7x	34.5x	18.2x	15.4x
PBR	-	-	-	-	-	-
PEG	-	-	-	0.4x	0x	0.8x
Capitalization / Revenue	-	-	1.22x	1.28x	1.38x	1.29x
EV / Revenue	-	-	0x	0x	1.38x	1.29x
EV / EBITDA	-	-	0x	0x	6.94x	6.3x
EV / EBIT	-	-	-	0x	10.6x	9.34x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	3.51	4.17
Rate of return	-	-	-	-	3.51%	4.17%
EPS ²	-1.79	-	1.39	2.57	5.48	6.5
Distribution rate	-	-	-	-	64.1%	64.2%
Net sales ¹	-	-	1,346	1,503	1,589	1,692
EBITDA ¹	-	-	220.4	286.8	315	347
EBIT ¹	-	-	-	194	207	234
Net income	-37.12	-2.122	34.09	60.52	-	-
Net Debt	-	-	-	217	-	-
Reference price ²	29.20	46.60	76.00	88.60	100.00	100.00
Nbr of stocks (in thousands)	21,500	21,599	21,680	21,732	21,865	-
Announcement Date	2/28/23 A	2/29/24 A	2/28/25 A	2/26/26 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.($)
ZALARIS ASA	18.25x	-	-	3.51%	228M
RECRUIT HOLDINGS CO., LTD.	30.3x	5.3x	20.47x	0.16%	147B
AUTOMATIC DATA PROCESSING, INC.	21.4x	4.38x	14.66x	2.73%	104B
PAYCHEX, INC.	18.05x	5.6x	11.9x	4.89%	35.35B
RANDSTAD N.V.	18.1x	0.32x	8.04x	4.64%	7.04B
KANZHUN LIMITED	9.38x	2.76x	6.04x	1.79%	6.34B
ADECCO GROUP AG	13.36x	0.28x	7.67x	4.06%	5.06B
BENEFIT SYSTEMS S.A.	18.41x	3.36x	10.61x	1.96%	4.36B
PERSOL HOLDINGS CO.,LTD.	13.24x	0.32x	5.43x	4.58%	4B
Average	17.83x	2.79x	10.60x	3.15%	34.84B
Weighted average by Cap.	24.61x	4.69x	16.47x	1.82%