|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.90 NOK | -3.49% |
|
-12.38% | +11.96% |
| Apr. 16 | Scatec, Toyota Tsusho's Aeolus Reach Commercial Operations Date for Tunisian Solar Plant | MT |
| Apr. 16 | Scatec starts commercial operation of Tozeur solar power plant in Tunisia | RE |
Company Valuation: Scatec ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,255 | 12,478 | 13,055 | 12,643 | 16,877 | 19,006 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | 12.61% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 50,651 | 58,638 | 68,918 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 19.07% | 15.77% | 17.53% |
| P/E ratio | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 28x | 13.9x | 7.66x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.74x | 1.6x | 1.43x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.8x | 0x | 0.1x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 3.33x | 2.37x | 1.44x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 8.87x | 7.32x | 5.24x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 11.7x | 10x | 8.6x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 17x | 14.2x | 10.7x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -7.85x | -4.08x | -22.5x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -12.7% | -24.5% | -4.44% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | - | - | 4.58 |
| Rate of return | 1.66% | 2.47% | - | - | - | - | - | 3.85% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 4.24 | 8.567 | 15.53 |
| Distribution rate | 105% | -23.1% | - | - | - | - | - | 29.5% |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,709 | 8,011 | 13,160 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 4,316 | 5,857 | 8,016 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 2,977 | 4,144 | 6,465 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | 751.9 | 1,384 | 1,252 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 31,645 | 39,632 | 49,912 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 118.90 | 118.90 | 118.90 |
| Nbr of stocks (in thousands) | 158,792 | 158,756 | 158,917 | 159,028 | 158,917 | 159,849 | - | - |
| Announcement Date | 2/3/22 | 2/3/23 | 1/26/24 | 1/31/25 | 1/30/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.04x | 8.87x | 11.73x | -.--% | 2.03B | |
| 20.02x | 10.02x | 12.95x | 2.38% | 25.99B | |
| 99.39x | 20.27x | 24.85x | -.--% | 20.07B | |
| 33.88x | 8.16x | 10.84x | 1.15% | 16.58B | |
| 14.33x | 5.96x | 9.29x | 3.89% | 8.59B | |
| -67.96x | 7.76x | 9.09x | 4.82% | 4.73B | |
| 15.56x | 4.66x | 7.9x | 3.24% | 4.25B | |
| Average | 20.47x | 9.38x | 12.38x | 2.21% | 11.75B | |
| Weighted average by Cap. | 36.50x | 11.28x | 14.53x | 1.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- SSO Stock
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
