Valuation Norsk Hydro ASA

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2025-01-17 am EST			5-day change	1st Jan Change
68.70 ^NOK	+2.32%		+6.71%	+9.85%

Jan. 17	Norsk Hydro has issued €500 million green bond	FW
Jan. 17	Norsk Hydro Issues EUR500 Million of Senior Unsecured Green Bonds	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	66,835	81,678	142,619	149,900	137,630	135,748	135,748	-
Change	-	22.21%	74.61%	5.11%	-8.19%	-1.37%	0%	-
Enterprise Value (EV) ¹	78,595	89,508	139,406	148,590	146,460	152,578	150,415	148,117
Change	-	13.88%	55.75%	6.59%	-1.43%	4.18%	-1.42%	-1.53%
P/E ratio	-37.1x	21.8x	11.7x	6.22x	38.6x	18.1x	9.26x	8.93x
PBR	0.84x	1.1x	1.7x	1.47x	1.38x	1.34x	1.22x	1.15x
PEG	-	-0x	0x	0.1x	-0.5x	0x	0.1x	2.41x
Capitalization / Revenue	0.45x	0.59x	0.95x	0.72x	0.71x	0.67x	0.63x	0.64x
EV / Revenue	0.52x	0.65x	0.93x	0.71x	0.76x	0.76x	0.7x	0.69x
EV / EBITDA	6.64x	6.25x	4.98x	3.75x	6.58x	5.65x	4.35x	4.27x
EV / EBIT	23.4x	14.8x	6.71x	4.77x	11.3x	8.69x	5.87x	5.88x
EV / FCF	20.6x	12.4x	29.9x	7.51x	17.1x	60.6x	15.1x	12.1x
FCF Yield	4.87%	8.08%	3.34%	13.3%	5.86%	1.65%	6.62%	8.26%
Dividend per Share ²	1.25	1.25	5.4	5.65	2.5	2.768	4.153	4.42
Rate of return	3.83%	3.14%	7.77%	7.71%	3.65%	4.03%	6.05%	6.43%
EPS ²	-0.88	1.83	5.93	11.78	1.77	3.8	7.417	7.692
Distribution rate	-142%	68.3%	91.1%	48%	141%	72.8%	56%	57.5%
Net sales ¹	149,766	138,118	149,654	207,929	193,619	201,899	214,087	213,564
EBITDA ¹	11,832	14,316	28,010	39,664	22,258	27,019	34,579	34,653
EBIT ¹	3,359	6,051	20,786	31,179	12,983	17,561	25,629	25,210
Net income ¹	-1,811	3,745	13,930	24,154	3,583	7,646	15,227	15,741
Net Debt ¹	11,760	7,830	-3,213	-1,310	8,830	16,830	14,668	12,370
Reference price ²	32.64	39.86	69.52	73.32	68.40	68.70	68.70	68.70
Nbr of stocks (in thousands)	2,047,649	2,049,125	2,051,476	2,044,467	2,012,141	1,975,946	1,975,946	-
Announcement Date	2/7/20	2/12/21	2/22/22	2/14/23	2/13/24	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
NORSK HYDRO ASA	18.08x	0.76x	5.65x	+4.03%	11.9B
ALUMINUM CORPORATION OF CHINA LIMITED	6.55x	0.69x	4.32x	+3.46%	16.58B
HINDALCO INDUSTRIES LIMITED	9.66x	0.75x	5.77x	+0.73%	15.83B
ALCOA CORPORATION	92.09x	0.99x	7.51x	+1.02%	10.21B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.31x	-	-	+3.44%	6.17B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	8.76x	-	-	+3.37%	5.76B
NATIONAL ALUMINIUM COMPANY LIMITED	9.55x	2.12x	5.75x	+2.50%	4.36B
SHENZHEN KEDALI INDUSTRY CO., LTD.	19.26x	2.25x	10.9x	+1.30%	3.76B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	11.96x	-	-	+1.61%	1.7B
GRUPA KETY S.A.	11.95x	1.61x	9x	+7.89%	1.66B
Average	19.62x	1.31x	6.98x	+2.93%	7.79B
Weighted average by Cap.	21.47x	0.98x	6.03x	+2.56%