Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-08-06 am EDT			5-day change	1st Jan Change
120.20 ^NOK	+2.91%		+6.56%	+32.52%

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	5,979	-	-
Change	-	-	105.84%	78.68%	31.25%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,191	5,758	5,183
Change	-	-	169.98%	44.57%	28.05%	-6.99%	-9.99%
P/E	-	-	59.8x	33x	19.1x	16.1x	14.3x
PBR	-	-	2.07x	1.89x	2.16x	1.96x	1.78x
PEG	-	-	-	0x	0x	0.9x	1.1x
Capitalization / Revenue	-	-	0.91x	0.71x	0.73x	0.67x	0.63x
EV / Revenue	-	-	1.2x	0.75x	0.75x	0.64x	0.54x
EV / EBITDA	-	-	9x	7.34x	6.99x	5.93x	5.03x
EV / EBIT	-	-	22.3x	14.9x	12.7x	10.1x	8.28x
EV / FCF	-	-	7.68x	4.97x	12.6x	8.76x	6.65x
FCF Yield	-	-	13%	20.1%	7.91%	11.4%	15%
Dividend per Share ²	-	-	-	0.8	1.248	2.032	2.377
Rate of return	-	-	-	0.88%	1.07%	1.74%	2.04%
EPS ²	-	-	1.16	2.75	6.103	7.252	8.159
Distribution rate	-	-	-	29.1%	20.4%	28%	29.1%
Net sales ¹	-	-	2,787	6,420	8,229	8,983	9,510
EBITDA ¹	-	-	371.6	658.8	885	971.4	1,031
EBIT ¹	-	-	150	325.5	487.5	568.2	625.6
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	116.80	116.80	116.80
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.($)
ENDÚR ASA	19.14x	0.75x	6.99x	1.07%	628M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	24.27x	3.38x	18.44x	2.51%	6.08B
Average	21.70x	2.07x	12.72x	1.79%	3.36B
Weighted average by Cap.	23.79x	3.13x	17.37x	2.38%