|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 131.80 NOK | -3.02% |
|
+0.30% | +43.81% |
| 15/07 | SEB raises the target price for TGS to 137 Norwegian kroner (135), reiterates hold | FW |
| 09/07 | SKAGEN Vekst fell 1.18% in June, Bakkafrost, Bonheur and TGS weighed most | FW |
Company Valuation: TGS ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,115 | 1,668 | 1,706 | 1,956 | 1,794 | 2,703 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 50.68% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,138 | 3,120 | 3,086 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 41.28% | -0.58% | -1.08% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 12.9x | 11.5x | 9.63x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.34x | 1.31x | 1.27x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.9x | 0.5x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 1.81x | 1.69x | 1.62x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.1x | 1.96x | 1.86x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.49x | 3.1x | 2.92x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 9.71x | 8.82x | 7.73x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 12.9x | 14.3x | 12.1x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 7.77% | 6.99% | 8.29% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6136 | 0.71 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.46% | 5.16% | 6.59% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 1.065 | 1.196 | 1.429 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 57.6% | 59.3% | 63.5% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,495 | 1,595 | 1,664 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 899.3 | 1,008 | 1,057 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 323.3 | 353.6 | 399.5 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 218.4 | 238.8 | 292.3 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 434.6 | 416.5 | 383 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 13.76 | 13.76 | 13.76 |
| Nbr of stocks (in thousands) | 1,16,107 | 1,24,469 | 1,30,862 | 1,96,213 | 1,96,459 | 1,96,503 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 15/02/24 | 20/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.67x | 2.21x | 3.55x | 4.34% | 277.55Cr | |
| 15.24x | 1.26x | 5.44x | 6.01% | 1.02TCr | |
| 15.09x | 0.38x | 4.49x | 2.92% | 675.65Cr | |
| 43.82x | 1.06x | 8.27x | 1.8% | 320.18Cr | |
| 53.44x | 1.78x | 8.39x | 1.4% | 259.15Cr | |
| 6.94x | 0.41x | 4.61x | 17.88% | 216.21Cr | |
| 15x | 1.21x | 3.02x | 1.79% | 87Cr | |
| 5.53x | 0.9x | 1.45x | 5.25% | 86Cr | |
| 4.62x | 2.62x | 7.16x | 4.69% | 58Cr | |
| 6.68x | 1.96x | 4.47x | 2.74% | 53Cr | |
| Average | 17.80x | 1.38x | 5.09x | 4.88% | 305.07Cr | |
| Weighted average by Cap. | 19.90x | 1.14x | 5.38x | 4.96% |
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
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
