Switch theme
Sign up to access all valuation multiples
XXL ASA is a sports retailer operating in Norway, Sweden, and Finland. It offers products for sports, hunting, skiing, biking, and other outdoor activities, as well as sportswear, shoes, health & fitness, and sports technology. The products offered include casual wear, sportswear, shoes, sleeping bags, cooking equipment, firearms, binoculars, GPS equipment, knives, axes, backpacks, and maps for various sports, including water sports, football, golf, tennis, ski, snowboarding, and hunting from quality brands. Geographically, the company generates a majority of its revenue from Norway.
2000
5.1K+
LTM Revenue $691M
LTM EBITDA $15.9M
$400M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
XXL has a last 12-month revenue of $691M and a last 12-month EBITDA of $15.9M.
In the most recent fiscal year, XXL achieved revenue of $753M and an EBITDA of $3.4M.
XXL expects next 12-month revenue of XXX and NTM EBITDA of XXX
See XXL valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $753M | $753M | XXX | XXX | XXX |
| Gross Profit | $257M | $237M | XXX | XXX | XXX |
| Gross Margin | 34% | 32% | XXX | XXX | XXX |
| EBITDA | -$61.4M | $3.4M | XXX | XXX | XXX |
| EBITDA Margin | -8% | 0% | XXX | XXX | XXX |
| Net Profit | -$49.3M | -$164M | XXX | XXX | XXX |
| Net Margin | -7% | -22% | XXX | XXX | XXX |
| Net Debt | $102M | $82.8M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, XXL's stock price is NOK 12 (or $1).
XXL has current market cap of NOK 1.1B (or $101M), and EV of NOK 4.2B (or $400M).
See XXL trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $400M | $101M | XXX | XXX | XXX | XXX | $-2.49 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, XXL has market cap of $101M and EV of $400M.
XXL's trades at 0.6x LTM EV/Revenue multiple, and 25.2x LTM EBITDA.
Analysts estimate XXL's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for XXL and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $400M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 117.5x | XXX | XXX | XXX |
| P/E | -0.6x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -35.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpXXL's NTM/LTM revenue growth is 7%
XXL's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, XXL's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate XXL's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for XXL and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | n/a | XXX | XXX | XXX | XXX |
| EBITDA Margin | 0% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -106% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 8% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 42% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
XXL acquired XXX companies to date.
Last acquisition by XXL was XXXXXXXX, XXXXX XXXXX XXXXXX . XXL acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was XXL founded? | XXL was founded in 2000. |
| Where is XXL headquartered? | XXL is headquartered in Norway. |
| How many employees does XXL have? | As of today, XXL has 5.1K+ employees. |
| Is XXL publicy listed? | Yes, XXL is a public company listed on OSL. |
| What is the stock symbol of XXL? | XXL trades under XXL ticker. |
| When did XXL go public? | XXL went public in 2014. |
| Who are competitors of XXL? | Similar companies to XXL include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of XXL? | XXL's current market cap is $101M |
| What is the current revenue of XXL? | XXL's last 12-month revenue is $691M. |
| What is the current EBITDA of XXL? | XXL's last 12-month EBITDA is $15.9M. |
| What is the current EV/Revenue multiple of XXL? | Current revenue multiple of XXL is 0.6x. |
| What is the current EV/EBITDA multiple of XXL? | Current EBITDA multiple of XXL is 25.2x. |
| What is the current revenue growth of XXL? | XXL revenue growth between 2023 and 2024 was n/a. |
| Is XXL profitable? | Yes, XXL is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
