Valuation Endúr ASA London S.E.

Stocks

Market Closed - London S.E. 12:04:23 2018-05-17 pm EDT			After hours 10:20:00 am
1.628 ^NOK	-97.99%		118.10	+7,154.30%

Jul. 06	Endúr Unit Bags NOK78 Million Contract for New Wastewater Treatment Plant in Norway	MT
Jun. 23	Endúr Unit Lands NOK220 Million Civil Construction Works Deal	MT

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	6,051	-	-
Change	-	-	105.84%	78.68%	32.83%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,262	5,830	5,254
Change	-	-	169.98%	44.57%	29.53%	-6.91%	-9.87%
P/E	-	-	59.8x	33x	19.5x	16.2x	14.4x
PBR	-	-	2.07x	1.89x	2.19x	1.98x	1.8x
PEG	-	-	-	0x	0x	0.8x	1.2x
Capitalization / Revenue	-	-	0.91x	0.71x	0.73x	0.67x	0.64x
EV / Revenue	-	-	1.2x	0.75x	0.76x	0.65x	0.55x
EV / EBITDA	-	-	9x	7.34x	7.08x	6x	5.1x
EV / EBIT	-	-	22.3x	14.9x	13.1x	10.3x	8.43x
EV / FCF	-	-	7.68x	4.97x	11.2x	8.91x	6.78x
FCF Yield	-	-	13%	20.1%	8.89%	11.2%	14.7%
Dividend per Share ²	-	-	-	0.8	1.248	2.002	2.39
Rate of return	-	-	-	0.88%	1.06%	1.69%	2.02%
EPS ²	-	-	1.16	2.75	6.06	7.292	8.192
Distribution rate	-	-	-	29.1%	20.6%	27.4%	29.2%
Net sales ¹	-	-	2,787	6,420	8,256	8,967	9,494
EBITDA ¹	-	-	371.6	658.8	885	971.4	1,031
EBIT ¹	-	-	150	325.5	478.2	566.5	623.6
Net income ¹	-68.9	-27.2	47	137.3	307	373.7	421.7
Net Debt ¹	-	-	794.4	279	211.2	-221.3	-796.7
Reference price ²	34.45	38.00	69.40	90.70	118.20	118.20	118.20
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,193	-	-
Announcement Date	2/25/22	2/22/24	2/10/25	2/26/26	-	-	-

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.	25.14x	3.51x	19.15x	2.42%	6.33B
ENDÚR ASA	19.51x	0.76x	7.08x	1.06%	639M
Average	22.32x	2.13x	13.11x	1.74%	3.48B
Weighted average by Cap.	24.62x	3.26x	18.04x	2.3%