Valuation Endúr ASA London S.E.

Stocks

Market Closed - London S.E. 00:04:23 18/05/2018 HKT			5-day change	1st Jan Change
1.628 ^NOK	-97.99%		-98.54%	-98.19%

08-27	Danske Bank cuts the target price for Endúr to 130 Norwegian kroner (140), reiterates buy - BN	FW
08-24	Nordea cuts its target price for Endúr to 131 Norwegian kroner (136), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	939.6	1,239	2,550	4,556	5,564	-	-
Change	-	-	105.84%	78.68%	22.13%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,083	5,606	5,028
Change	-	-	169.98%	44.57%	25.83%	-7.85%	-10.31%
P/E	-	-	59.8x	33x	19.3x	16.3x	14.1x
PBR	-	-	2.07x	1.89x	2.16x	1.94x	1.75x
PEG	-	-	-	0x	0x	0.9x	0.9x
Capitalization / Revenue	-	-	0.91x	0.71x	0.68x	0.62x	0.59x
EV / Revenue	-	-	1.2x	0.75x	0.74x	0.63x	0.54x
EV / EBITDA	-	-	9x	7.34x	7.04x	5.93x	5.01x
EV / EBIT	-	-	22.3x	14.9x	13.5x	10.6x	8.48x
EV / FCF	-	-	7.68x	4.97x	13.5x	10.1x	6.11x
FCF Yield	-	-	13%	20.1%	7.4%	9.86%	16.4%
Dividend per Share ²	-	-	-	0.8	1.2	1.862	2.169
Rate of return	-	-	-	0.88%	1.1%	1.71%	1.99%
EPS ²	-	-	1.16	2.75	5.636	6.676	7.696
Distribution rate	-	-	-	29.1%	21.3%	27.9%	28.2%
Net sales ¹	-	-	2,787	6,420	8,219	8,904	9,397
EBITDA ¹	-	-	371.6	658.8	864	945.8	1,003
EBIT ¹	-	-	150	325.5	451.5	528.8	593.2
Net income ¹	-68.9	-27.2	47	137.3	285.7	341.9	395.8
Net Debt ¹	-	-	794.4	279	519.8	42.5	-535.2
Reference price ²	34.45	38.00	69.40	90.70	108.80	108.80	108.80
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,135	-	-
Announcement Date	25/2/22	22/2/24	10/2/25	26/2/26	-	-	-

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.($)
HD HYUNDAI MARINE SOLUTION CO.,LTD.	28.37x	3.99x	21.38x	2.19%	7.19B
ENDÚR ASA	19.3x	0.74x	7.04x	1.1%	593M
Average	23.84x	2.36x	14.21x	1.65%	3.89B
Weighted average by Cap.	27.68x	3.74x	20.29x	2.11%