Valuation Klaveness Combination Carriers ASA

Stocks

Real-time Oslo Bors 04:32:37 28/10/2026 pm IST			5-day change	1st Jan Change
115.40 ^NOK	+3.04%		+11.61%	+45.71%

12:57pm	Pareto Securities raises price target for Klaveness Combination Carriers to NOK 130 (125), reiterates buy	FW
12:55pm	SEB raises price target for Klaveness Combination Carriers to 135 Norwegian kroner (116), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	285.1	346.3	518.4	394.9	467.9	712.1	-	-
Change	-	21.46%	49.67%	-23.82%	18.48%	52.2%	-	-
Enterprise Value (EV) ¹	586	600.9	697.2	563.1	687.3	985.7	959	929.9
Change	-	2.55%	16.03%	-19.23%	22.04%	43.42%	-2.71%	-3.03%
P/E	11.7x	5.71x	5.64x	4.85x	14.1x	6.35x	8.34x	10.9x
PBR	1.04x	1.16x	1.43x	1.1x	1.28x	1.7x	1.81x	1.86x
PEG	-	0x	0.2x	-0.4x	-0.2x	0x	-0.4x	-0.5x
Capitalization / Revenue	2.46x	2.1x	2.63x	2.06x	3.24x	1.9x	2.65x	2.74x
EV / Revenue	5.06x	3.65x	3.54x	2.93x	4.76x	2.64x	3.57x	3.57x
EV / EBITDA	8.73x	5.62x	5.17x	4.45x	8.62x	5.54x	6.13x	6.88x
EV / EBIT	15.3x	7.95x	6.76x	5.86x	15.3x	7.58x	9.21x	11.2x
EV / FCF	-8x	6.28x	5.12x	5.22x	-403x	28.2x	7.63x	9.49x
FCF Yield	-12.5%	15.9%	19.5%	19.1%	-0.25%	3.55%	13.1%	10.5%
Dividend per Share ²	0.22	0.81	1.25	1.05	0.285	1.538	1.382	1.157
Rate of return	4.04%	12.2%	14.6%	16%	3.61%	12.8%	11.5%	9.63%
EPS ²	0.464	1.16	1.52	1.35	0.56	1.89	1.44	1.106
Distribution rate	47.4%	69.8%	82.2%	77.8%	50.9%	81.3%	96%	105%
Net sales ¹	115.9	164.6	196.8	191.9	144.4	374	268.6	260.2
EBITDA ¹	67.1	107	134.9	126.5	79.77	178	156.4	135.1
EBIT ¹	38.4	75.61	103.1	96.07	45.02	130	104.1	82.98
Net income ¹	22.6	60.87	86.9	81.41	33.41	112	85.13	65.92
Net Debt ¹	300.8	254.6	178.9	168.2	219.4	273.6	246.9	217.8
Reference price ²	5.45	6.62	8.58	6.55	7.89	12.00	12.00	12.00
Nbr of stocks (in thousands)	52,332	52,332	60,418	60,284	59,290	59,318	-	-
Announcement Date	18/02/22	16/02/23	16/02/24	14/02/25	13/02/26	-	-	-

¹USD in Million²USD

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.($)
KLAVENESS COMBINATION CARRIERS ASA	6.35x	2.64x	5.54x	12.81%	71Cr
AP MOLLER MAERSK	7.16x	0.69x	3.31x	5.23%	4.97TCr
COSCO SHIPPING HOLDINGS CO., LTD.	6.4x	0.62x	2.56x	8.22%	3.65TCr
HAPAG-LLOYD AG	26.33x	1.3x	6.96x	1.89%	2.6TCr
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.57x	3.77x	7.03x	4.59%	2.11TCr
NIPPON YUSEN KABUSHIKI KAISHA	10.86x	1.45x	10.58x	4.19%	1.87TCr
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.04x	1.18x	3.35x	7.76%	1.75TCr
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.73x	4.09x	9.93x	7.3%	1.66TCr
MITSUI O.S.K. LINES, LTD.	8.17x	2.11x	13.67x	2.76%	1.62TCr
HMM CO.,LTD	9.27x	0.91x	3.68x	3.15%	1.59TCr
Average	10.09x	1.88x	6.66x	5.79%	2.19TCr
Weighted average by Cap.	10.25x	1.54x	5.90x	5.23%