|
Market Closed -
Oslo Bors
09:15:00 10/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 53.20 NOK | +2.70% |
|
-6.67% | +80.34% |
| 30/10 | Pareto Securities raises target price for Smartoptics to 70 Norwegian kronor (60), reiterates buy | FW |
| 29/10 | Smartoptics Group ASA, Q3 2026 Earnings Call, Oct 29, 2026 |
Company Valuation: Smartoptics Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 114.7 | 189.6 | 171.4 | 155.2 | 288.2 | 547.5 | - | - |
| Change | - | 65.25% | -9.6% | -9.46% | 85.72% | 89.98% | - | - |
| Enterprise Value (EV) 1 | 107.3 | 186.4 | 164.1 | 148.2 | 280.9 | 544.7 | 537.8 | 527.1 |
| Change | - | 73.67% | -11.94% | -9.71% | 89.49% | 93.93% | -1.26% | -1.98% |
| P/E | 29.8x | 25.6x | 23.7x | 38.6x | 61.2x | 41.5x | 32x | 20.3x |
| PBR | 4.73x | 6.73x | 5.78x | 5.43x | - | 14.1x | 11.4x | 7.08x |
| PEG | - | 0.3x | -9.12x | -0.9x | 3.6x | 0x | 1.1x | 0.4x |
| Capitalization / Revenue | 2.5x | 3.26x | 2.93x | 2.8x | 3.83x | 4.42x | 3.39x | 2.73x |
| EV / Revenue | 2.34x | 3.2x | 2.81x | 2.67x | 3.73x | 4.4x | 3.33x | 2.62x |
| EV / EBITDA | 19.8x | 15.8x | 15.6x | 26.6x | 28.7x | 23.4x | 17.7x | 13.3x |
| EV / EBIT | 22.5x | 18.2x | 19x | 45.1x | 41.4x | 27.7x | 20.7x | 15.2x |
| EV / FCF | -47.4x | -77.8x | 16.6x | 28.8x | - | 218x | 37.5x | 28.2x |
| FCF Yield | -2.11% | -1.29% | 6.04% | 3.47% | - | 0.46% | 2.67% | 3.54% |
| Dividend per Share 2 | - | - | - | 0.0537 | 0.0627 | 0.0643 | 0.04 | 0.035 |
| Rate of return | - | - | - | 3.39% | 2.13% | 1.15% | 0.72% | 0.63% |
| EPS 2 | 0.04 | 0.077 | 0.075 | 0.041 | 0.048 | 0.1347 | 0.1747 | 0.2746 |
| Distribution rate | - | - | - | 131% | 131% | 47.8% | 22.9% | 12.7% |
| Net sales 1 | 45.87 | 58.17 | 58.5 | 55.51 | 75.27 | 123.8 | 161.4 | 200.9 |
| EBITDA 1 | 5.43 | 11.78 | 10.52 | 5.582 | 9.8 | 23.29 | 30.32 | 39.74 |
| EBIT 1 | 4.767 | 10.24 | 8.659 | 3.289 | 6.785 | 19.65 | 26.03 | 34.63 |
| Net income 1 | 3.824 | 7.446 | 7.282 | 4.042 | 4.684 | 13.28 | 19.97 | 26.76 |
| Net Debt 1 | -7.407 | -3.202 | -7.245 | -6.965 | -7.337 | -2.86 | -9.731 | -20.37 |
| Reference price 2 | 1.192 | 1.969 | 1.780 | 1.583 | 2.939 | 5.584 | 5.584 | 5.584 |
| Nbr of stocks (in thousands) | 96,287 | 96,287 | 96,287 | 98,046 | 98,046 | 98,046 | - | - |
| Announcement Date | 11/02/22 | 16/02/23 | 15/02/24 | 13/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.85x | 4.33x | 23.04x | 1.17% | 54Cr | |
| 24.03x | 5.39x | 13.95x | 1.72% | 39TCr | |
| 44.45x | 16.42x | 33.1x | -.--% | 24TCr | |
| 13.96x | 0.56x | 9.63x | 3.28% | 13TCr | |
| 40.35x | 7.35x | 21.05x | 0.92% | 8.73TCr | |
| 15.39x | 4.67x | 11.17x | 0.86% | 7.99TCr | |
| 27.05x | 6.65x | 21.21x | 1.41% | 5.62TCr | |
| 28.44x | 7.92x | 16.73x | -.--% | 5.41TCr | |
| 17.1x | 2.72x | 11.38x | 4.16% | 4.76TCr | |
| 40.24x | 1.86x | 11.73x | 2.05% | 4.66TCr | |
| Average | 29.19x | 5.79x | 17.30x | 1.56% | 11TCr | |
| Weighted average by Cap. | 28.58x | 7.18x | 18.13x | 1.43% |
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
- Stocks
- SMOP Stock
- Valuation Smartoptics Group ASA
Select your edition
All financial news and data tailored to specific country editions
