Valuation B2 Impact ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 09:30:00 16/09/2026 pm IST			5-day change	1st Jan Change
23.40 ^NOK	-8.41%		-2.11%	+39.92%

15/09	Alfred Berg Nordic High Yield rose 0.63 percent in August, participated in new issues from B2 Impact and Ocean Yield	FW
15/09	Alfred Berg Income rose 0.36 percent in August, participated in new issues from Arva, B2 Impact and Scatec	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	8,586	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	27.31%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,237	20,077	20,004
Change	-	-9.03%	-2.82%	10.64%	27.97%	15.69%	4.37%	-0.37%
P/E	7.45x	9.59x	7.82x	13.4x	11x	10.3x	9.09x	8.75x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.51x	1.47x	1.45x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.3x	0.7x	2.23x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.17x	2.05x	1.96x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.85x	4.79x	4.57x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.72x	9.41x	8.91x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.1x	9.78x	9.25x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	62x	18.9x	15.7x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.61%	5.3%	6.37%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.283	2.47	2.573
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	9.86%	10.7%	11.1%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.253	2.547	2.647
Distribution rate	30.2%	24.4%	74.5%	200%	114%	101%	97%	97.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,964	4,191	4,374
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,979	2,133	2,245
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,896	2,052	2,164
Net income ¹	573	326	363	277	621	842.1	951.1	989.2
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,652	11,492	11,418
Reference price ²	10.36	7.86	7.35	10.06	18.24	23.15	23.15	23.15
Nbr of stocks (in thousands)	4,07,086	3,87,181	3,68,595	3,68,532	3,69,727	3,70,870	-	-
Announcement Date	10/02/22	15/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
FEDERAL NATIONAL MORTGAGE ASSOCIATION	126.25x	-	-	-.--%	2.9TCr
FEDERAL HOME LOAN MORTGAGE CORPORATION	1366.37x	-	-	-.--%	1.47TCr
MITSUBISHI HC CAPITAL INC.	12.36x	4.23x	46.54x	3.85%	1.28TCr
POWER FINANCE CORPORATION LIMITED	5.8x	-	-	5.15%	1.18TCr
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.47x	-	-	4.3%	1.08TCr
REC LIMITED	4.78x	-	-	6.61%	846.86Cr
L&T FINANCE LIMITED	18.95x	14.84x	35.71x	1.25%	772.53Cr
ELEMENT FLEET MANAGEMENT CORP.	14.17x	-	-	2.85%	704.34Cr
Average	195.02x	9.53x	41.13x	3%	1.28TCr
Weighted average by Cap.	237.79x	8.22x	42.46x	2.37%