Valuation Axactor ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-23 am EDT			5-day change	1st Jan Change
4.850 ^NOK	0.00%		+1.04%	-37.66%

Jul. 06	Axactor Asa Announces Listing of Eur 100 Million Senior Unsecured Bonds on Euronext Oslo Børs	CI
Jun. 10	Strand Företagsobligationsfond rose 0.68 percent in May - participated in several new issues	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	357.2	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	79.39%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	812.8	921.4	1,052
Change	-	7.01%	-3.72%	-9.44%	4.59%	-18.76%	13.37%	14.14%
P/E	-6.76x	4.58x	4.44x	-1.19x	5.54x	-2.22x	8.06x	5.91x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	0.92x	0.83x	0.79x
PEG	-	-0x	-0.3x	0x	-0x	0x	-0x	0.2x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	-74.9x	1.36x	1.19x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	-170x	3.51x	3.5x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	7.89x	7.42x	7.13x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	8.47x	7.82x	7.41x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	17.4x	-10.9x	-11.7x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	5.76%	-9.2%	-8.55%
Dividend per Share ²	-	-	-	-	-	0.01	0.035	0.035
Rate of return	-	-	-	-	-	2.26%	7.89%	7.89%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	-0.2	0.055	0.075
Distribution rate	-	-	-	-	-	-5%	63.6%	46.7%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	-4.77	262.4	300.5
EBITDA ¹	23.73	119	131.8	9.279	132.8	103	124.2	147.5
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	96	117.8	142
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	-161.6	45.65	62.5
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	455.6	564.2	694.6
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4433	0.4433	0.4433
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	2/18/22	2/17/23	2/15/24	2/14/25	2/12/26	-	-	-

¹EUR in Million²EUR

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.($)
AXACTOR ASA	-2.24x	-171.05x	7.92x	-	411M
POWER FINANCE CORPORATION LIMITED	7.37x	-	-	4.1%	14.1B
MITSUBISHI HC CAPITAL INC.	12.49x	4.3x	15.16x	3.51%	12.65B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.81x	-	-	3.32%	11.84B
REC LIMITED	5.74x	-	-	5.33%	9.84B
ELEMENT FLEET MANAGEMENT CORP.	17.34x	-	-	2.32%	8.54B
L&T FINANCE LIMITED	19.47x	15x	-	1.21%	7.92B
CHAILEASE HOLDING COMPANY LIMITED	10.15x	9.33x	21.21x	4.7%	6.49B
Average	10.64x	-35.61x	14.76x	3.5%	8.97B
Weighted average by Cap.	11.99x	5.95x	17.02x	3.56%