Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-16 am EDT			5-day change	1st Jan Change
114.00 ^NOK	-0.52%		-0.70%	+25.69%

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	5,867	-	-
Change	-	-	105.84%	78.68%	28.78%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,078	5,647	5,071
Change	-	-	169.98%	44.57%	25.72%	-7.1%	-10.19%
P/E	-	-	59.8x	33x	18.7x	15.8x	14x
PBR	-	-	2.07x	1.89x	2.18x	1.92x	1.74x
PEG	-	-	-	0x	0x	0.8x	1.1x
Capitalization / Revenue	-	-	0.91x	0.71x	0.71x	0.65x	0.62x
EV / Revenue	-	-	1.2x	0.75x	0.74x	0.63x	0.53x
EV / EBITDA	-	-	9x	7.34x	6.77x	5.82x	4.91x
EV / EBIT	-	-	22.3x	14.9x	12.5x	9.93x	8.1x
EV / FCF	-	-	7.68x	4.97x	12.4x	8.6x	6.5x
FCF Yield	-	-	13%	20.1%	8.05%	11.6%	15.4%
Dividend per Share ²	-	-	-	0.8	1.248	2.034	2.38
Rate of return	-	-	-	0.88%	1.09%	1.78%	2.08%
EPS ²	-	-	1.16	2.75	6.113	7.26	8.169
Distribution rate	-	-	-	29.1%	20.4%	28%	29.1%
Net sales ¹	-	-	2,787	6,420	8,227	8,980	9,509
EBITDA ¹	-	-	371.6	658.8	897.2	970.7	1,033
EBIT ¹	-	-	150	325.5	487.7	568.6	625.9
Net income ¹	-68.9	-27.2	47	137.3	311.5	371.5	419.7
Net Debt ¹	-	-	794.4	279	211.4	-219.9	-795.3
Reference price ²	34.45	38.00	69.40	90.70	114.60	114.60	114.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENDÚR ASA	18.75x	0.74x	6.77x	1.09%	607M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	25.42x	3.54x	18.74x	2.69%	6.08B
Average	22.08x	2.14x	12.76x	1.89%	3.34B
Weighted average by Cap.	24.81x	3.29x	17.65x	2.54%