Valuation Orkla LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Cboe Europe Other stock markets 07:50:00 27/07/2026 pm IST			5-day change	1st Jan Change
103.05 ^NOK	+27.22%		0.00%	-

23/07	Orkla Concludes NOK4 Billion Share Buyback	MT
23/07	Orkla completes share buyback program worth 4 billion Norwegian kroner	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	88,000	70,737	78,651	98,263	1,11,353	1,00,130	-	-
Change	-	-19.62%	11.19%	24.94%	13.32%	-10.08%	-	-
Enterprise Value (EV) ¹	1,01,207	88,337	98,434	1,15,156	1,26,051	1,16,832	1,15,910	1,16,061
Change	-	-12.72%	11.43%	16.99%	9.46%	-7.31%	-0.79%	0.13%
P/E	18.3x	14.1x	15.1x	16.2x	9.8x	15.6x	14.8x	13.8x
PBR	2.29x	1.7x	1.74x	2.04x	2.3x	2.2x	2.11x	1.97x
PEG	-	3.09x	4.48x	1x	0.1x	-0.4x	2.56x	1.95x
Capitalization / Revenue	1.74x	1.21x	1.16x	1.39x	1.56x	1.39x	1.35x	1.3x
EV / Revenue	2.01x	1.51x	1.45x	1.63x	1.76x	1.63x	1.57x	1.51x
EV / EBITDA	12.3x	9.14x	10.3x	10.7x	12.8x	11.5x	10.9x	10.4x
EV / EBIT	17.7x	12.8x	15.8x	15.7x	17.8x	15.8x	14.6x	13.9x
EV / FCF	27x	36x	22.7x	15x	18.5x	18.1x	18.7x	16.1x
FCF Yield	3.7%	2.78%	4.4%	6.66%	5.42%	5.53%	5.34%	6.23%
Dividend per Share ²	3	3	3	4	6	5.011	4.668	5.074
Rate of return	3.4%	4.23%	3.81%	4.07%	5.33%	4.91%	4.58%	4.97%
EPS ²	4.82	5.04	5.21	6.06	11.48	6.521	6.897	7.386
Distribution rate	62.2%	59.5%	57.6%	66%	52.3%	76.8%	67.7%	68.7%
Net sales ¹	50,441	58,391	67,797	70,656	71,547	71,832	74,057	76,736
EBITDA ¹	8,232	9,668	9,578	10,744	9,818	10,158	10,642	11,120
EBIT ¹	5,730	6,897	6,234	7,351	7,086	7,393	7,914	8,366
Net income ¹	4,808	5,019	5,196	6,057	11,473	6,404	6,728	7,171
Net Debt ¹	13,207	17,600	19,783	16,893	14,698	16,702	15,780	15,931
Reference price ²	88.36	70.94	78.84	98.35	112.50	102.00	102.00	102.00
Nbr of stocks (in thousands)	9,95,929	9,97,144	9,97,605	9,99,118	9,89,802	9,81,663	-	-
Announcement Date	10/02/22	14/02/23	08/02/24	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.($)
ANJOY FOODS GROUP CO., LTD.	15.42x	1.24x	7.89x	4.55%	401.98Cr
SANQUAN FOOD CO., LTD.	18.17x	1.36x	10.66x	4.38%	165.16Cr
NOMAD FOODS LIMITED	8.58x	1.16x	7.11x	6.52%	163.84Cr
SENECA FOODS CORPORATION	11.2x	-	-	-	112.05Cr
LOTTE WELLFOOD CO.,LTD	8.13x	0.43x	4.63x	3.52%	61Cr
Average	12.30x	1.05x	7.57x	4.74%	180.82Cr
Weighted average by Cap.	13.67x	1.18x	8.05x	4.84%