|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.00 NOK | -0.27% |
|
+0.68% | -19.39% |
| 07-06 | Norconsult Loses Contract to Work on Statnett's Substation Project | MT |
| 07-03 | Norconsult ASA Announces Reversal of Awarded Contract With Anlegg Øst Entreprenør AS | CI |
Company Valuation: Norconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 6,968 | 12,763 | 14,243 | 11,481 | - | - |
| Change | - | 83.17% | 11.6% | -19.39% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 12,878 | 12,494 | 12,146 |
| Change | - | 67.72% | 22.85% | -17.77% | -2.98% | -2.79% |
| P/E | 13.4x | 25.9x | 21.5x | 18.2x | 14.1x | 12.2x |
| PBR | 3.37x | 5.05x | 4.5x | 3.66x | 3.28x | 3.02x |
| PEG | - | -4.29x | 0.9x | -4.19x | 0.5x | 0.8x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 0.98x | 0.91x | 0.86x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.1x | 0.99x | 0.91x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 7.82x | 6.76x | 6.34x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 12.4x | 9.96x | 9.28x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.6x | 9.2x | 8.25x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.46% | 10.9% | 12.1% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.642 | 1.94 | 2.158 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.44% | 5.24% | 5.83% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.038 | 2.628 | 3.03 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 80.6% | 73.8% | 71.2% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,724 | 12,562 | 13,276 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,647 | 1,848 | 1,917 |
| EBIT 1 | 789 | 855 | 889 | 1,037 | 1,255 | 1,309 |
| Net income 1 | 516 | 496 | 651 | 622.8 | 868.5 | 943.5 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,397 | 1,013 | 664.6 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 37.00 | 37.00 | 37.00 |
| Nbr of stocks (in thousands) | 285,568 | 288,426 | 310,300 | 310,300 | - | - |
| Announcement Date | 20/02/24 | 18/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.21x | 1.1x | 7.84x | 4.43% | 1.17B | |
| 18.84x | 1.51x | 10.83x | 3.04% | 4.85B | |
| 11.61x | 0.45x | 6.65x | 3.49% | 1.56B | |
| 14.16x | - | - | - | 1.04B | |
| Average | 15.70x | 1.02x | 8.44x | 3.65% | 2.15B | |
| Weighted average by Cap. | 16.88x | 1.23x | 9.51x | 3.35% |
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
- NORCO Stock
- Valuation Norconsult ASA
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
