Valuation Smartoptics Group ASA

Stocks

Real-time Oslo Bors 07:30:07 24/09/2026 pm IST			5-day change	1st Jan Change
49.00 ^NOK	-5.77%		-2.39%	+66.10%

07/09	Spain's Ignis targets October IPO to raise up to EUR600 million, report says	RE
14/07	SEB raises Smartoptics price target to 65 Norwegian kroner (62), reiterates buy	FW

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	537.5	-	-
Change	-	65.25%	-9.6%	-9.46%	85.72%	86.49%	-	-
Enterprise Value (EV) ¹	107.3	186.4	164.1	148.2	280.9	536.4	529.6	520
Change	-	73.67%	-11.94%	-9.71%	89.49%	90.99%	-1.27%	-1.81%
P/E	29.8x	25.6x	23.7x	38.6x	61.2x	52x	32.7x	24.4x
PBR	4.73x	6.73x	5.78x	5.43x	-	15.3x	11.2x	8.3x
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	4.65x	3.69x	2.97x
EV / Revenue	2.34x	3.2x	2.81x	2.67x	3.73x	4.64x	3.63x	2.88x
EV / EBITDA	19.8x	15.8x	15.6x	26.6x	28.7x	29.3x	21.4x	15.8x
EV / EBIT	22.5x	18.2x	19x	45.1x	41.4x	36.2x	25.1x	18.5x
EV / FCF	-47.4x	-77.8x	16.6x	28.8x	-	134x	40.7x	29.7x
FCF Yield	-2.11%	-1.29%	6.04%	3.47%	-	0.75%	2.45%	3.37%
Dividend per Share ²	-	-	-	0.0537	0.0627	0.0414	0.03	0.03
Rate of return	-	-	-	3.39%	2.13%	0.76%	0.55%	0.55%
EPS ²	0.04	0.077	0.075	0.041	0.048	0.1054	0.1674	0.2244
Distribution rate	-	-	-	131%	131%	39.3%	17.9%	13.4%
Net sales ¹	45.87	58.17	58.5	55.51	75.27	115.6	145.8	180.8
EBITDA ¹	5.43	11.78	10.52	5.582	9.8	18.28	24.78	32.83
EBIT ¹	4.767	10.24	8.659	3.289	6.785	14.83	21.09	28.06
Net income ¹	3.824	7.446	7.282	4.042	4.684	10.29	16.23	21.98
Net Debt ¹	-7.407	-3.202	-7.245	-6.965	-7.337	-1.056	-7.873	-17.46
Reference price ²	1.192	1.969	1.780	1.583	2.939	5.482	5.482	5.482
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMARTOPTICS GROUP ASA	52.03x	4.64x	29.34x	0.76%	54Cr
YANGTZE OPTICAL FIBRE AND CABLELIMITED COMPANY	15.75x	9.53x	19.44x	1.91%	3.78TCr
Average	33.89x	7.09x	24.39x	1.33%	1.92TCr
Weighted average by Cap.	16.26x	9.47x	19.58x	1.89%