Valuation Smartoptics Group ASA

Stocks

Market Closed - Oslo Bors 08:15:00 16/10/2026 pm IST			5-day change	1st Jan Change
50.80 ^NOK	+4.10%		-0.78%	+72.20%

30/09	Pareto Securities lowers price target for Smartoptics to 60 Norwegian kroner (68), reiterates buy	FW
21/09	Smartoptics Group ASA(OB:SMOP) added to S&P Global BMI Index	CI

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	527.5	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	83.04%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	526.5	519.5	509.8
Change	-	73.67%	-11.94%	-9.71%	89.49%	87.45%	-1.32%	-1.86%
P/E	29.8x	25.6x	23.7x	38.6x	61.2x	50.5x	32x	23.9x
PBR	4.73x	6.73x	5.78x	5.43x	-	15x	11x	8.11x
PEG	-	0.3x	-9.12x	-0.9x	3.6x	0x	0.6x	0.7x
Capitalization / Revenue	2.5x	3.26x	2.93x	2.8x	3.83x	4.54x	3.62x	2.92x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	4.53x	3.56x	2.82x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	28.6x	20.9x	15.5x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	35.1x	24.6x	18.1x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	132x	43.3x	29.4x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	0.76%	2.31%	3.4%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.0414	0.03	0.03
Rate of return	-	-	-	3.39%	2.13%	0.77%	0.56%	0.56%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.1065	0.168	0.2252
Distribution rate	-	-	-	131%	131%	38.9%	17.9%	13.3%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	116.1	145.8	180.8
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	18.43	24.85	32.92
EBIT ¹	4.767	10.24	8.659	3.289	6.785	14.98	21.16	28.15
Net income ¹	3.824	7.446	7.282	4.042	4.684	10.4	16.29	22.06
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-1.03	-8	-17.67
Reference price ²	1.192	1.969	1.780	1.583	2.939	5.380	5.380	5.380
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

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.($)
SMARTOPTICS GROUP ASA	50.51x	4.53x	28.56x	0.77%	53Cr
CISCO SYSTEMS, INC.	26.16x	5.86x	15.18x	1.59%	42TCr
ARISTA NETWORKS, INC.	46.39x	16.39x	32.85x	-.--%	22TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	15.73x	0.63x	11.42x	2.88%	14TCr
ZHONGJI INNOLIGHT CO., LTD.	21.68x	6.78x	16.36x	0.57%	12TCr
LUMENTUM HOLDINGS INC.	38.27x	11.49x	25.36x	-.--%	7.47TCr
MOTOROLA SOLUTIONS, INC.	33.51x	6.52x	18.9x	1.04%	7.66TCr
GARMIN LTD.	28.17x	6.43x	21.21x	1.45%	5.49TCr
NOKIA OYJ	39.1x	2.11x	13.49x	1.8%	5.3TCr
CIENA CORPORATION	57.37x	7.43x	32.85x	-.--%	4.72TCr
Average	35.69x	6.82x	21.62x	1.01%	12.13TCr
Weighted average by Cap.	31.33x	7.59x	19.86x	1.16%