Valuation Yara International ASA

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2025-06-20 am EDT			5-day change	1st Jan Change
389.80 ^NOK	-1.69%		+0.36%	+29.59%

Jun. 20	SEB Bank Downgrades Yara International to Sell, Raises PT	MT
Jun. 20	Danske Bank Downgrades Yara International to Hold, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	93,628	113,383	109,685	92,007	76,621	99,292	-	-
Change	-	21.1%	-3.26%	-16.12%	-16.72%	29.59%	-	-
Enterprise Value (EV) ¹	118,475	148,112	142,779	130,973	118,607	130,575	127,064	124,452
Change	-	25.02%	-3.6%	-8.27%	-9.44%	10.09%	-2.69%	-2.06%
P/E ratio	16.2x	28.9x	3.81x	179x	537x	10.5x	11.3x	11.4x
PBR	1.36x	1.81x	1.24x	1.15x	0.97x	1.22x	1.16x	1.1x
PEG	-	-1x	0x	-1.8x	-7.4x	0x	-1.67x	-24.64x
Capitalization / Revenue	0.94x	0.78x	0.44x	0.56x	0.49x	0.65x	0.65x	0.65x
EV / Revenue	1.19x	1.02x	0.57x	0.79x	0.76x	0.85x	0.84x	0.81x
EV / EBITDA	6.44x	5.83x	2.81x	7.2x	5.16x	5.3x	5.2x	5.12x
EV / EBIT	9.69x	15.7x	3.59x	39.5x	10.5x	9.46x	9.58x	9.49x
EV / FCF	6.09x	28.1x	9.44x	10.8x	42.5x	14.9x	13.2x	16.5x
FCF Yield	16.4%	3.56%	10.6%	9.26%	2.35%	6.72%	7.59%	6.08%
Dividend per Share ²	38	50	65	5	5	15.58	15.15	16.9
Rate of return	10.7%	11.2%	15.1%	1.38%	1.66%	4%	3.89%	4.33%
EPS ²	21.97	15.37	113.1	2.017	0.5606	36.95	34.46	34.3
Distribution rate	173%	325%	57.4%	248%	892%	42.2%	44%	49.3%
Net sales ¹	99,871	145,876	249,666	165,083	156,218	152,984	152,136	152,882
EBITDA ¹	18,402	25,386	50,751	18,179	22,994	24,618	24,422	24,319
EBIT ¹	12,228	9,438	39,727	3,313	11,256	13,801	13,267	13,116
Net income ¹	5,884	3,968	28,827	509.7	157	9,134	8,911	8,715
Net Debt ¹	24,846	34,729	33,094	38,967	41,985	31,283	27,772	25,160
Reference price ²	356.00	445.00	430.60	361.20	300.80	389.80	389.80	389.80
Nbr of stocks (in thousands)	263,001	254,792	254,726	254,726	254,726	254,726	-	-
Announcement Date	2/9/21	2/8/22	2/8/23	2/9/24	2/7/25	-	-	-

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.($)
YARA INTERNATIONAL ASA	10.55x	0.85x	5.3x	4%	9.81B
CF INDUSTRIES HOLDINGS, INC.	14x	2.78x	7.17x	2.01%	16.26B
SABIC AGRI-NUTRIENTS COMPANY	14.51x	3.41x	8.94x	5.76%	13.68B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	14.59x	3.7x	7.84x	-.--%	11.95B
THE MOSAIC COMPANY	12.2x	1.2x	5.71x	2.41%	11.53B
COROMANDEL INTERNATIONAL LIMITED	37.8x	2.68x	24.15x	0.56%	7.88B
FERTIGLOBE PLC	21.48x	2.7x	7.66x	5.86%	5.29B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	15.6x	4.66x	9.66x	1.25%	3.82B
CHAMBAL FERTILISERS AND CHEMICALS LIMITED	12.83x	-	-	1.24%	2.55B
Average	17.06x	2.75x	9.56x	2.57%	9.2B
Weighted average by Cap.	16.29x	2.63x	8.95x	2.68%