Valuation Nordecon

Stocks

Market Closed - Nasdaq Tallinn 17:30:00 16/10/2026 +04			5-day change	1st Jan Change
0.5340 ^EUR	+0.38%		-4.30%	-22.83%

09-16	Embach Ehitus Oü and Iverta Kapital Oü Enter Construction Contract for Serv Quarter Commercial Building	CI
08-06	Nordecon AS Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	35.94	37.83	21.75	19.61	21.19	21.82
Change	-	5.26%	-42.5%	-9.86%	8.04%	2.98%
Enterprise Value (EV) ¹	49.23	52.5	38.02	26.47	31.34	33.22
Change	-	6.64%	-27.58%	-30.38%	18.39%	6.01%
P/E	14.6x	-6x	-5.75x	-20.7x	5.6x	-4.61x
PBR	1.06x	1.5x	0.95x	0.91x	0.82x	1.01x
PEG	-	0x	0.1x	0.3x	-0x	0x
Capitalization / Revenue	0.12x	0.13x	0.07x	0.11x	0.09x	0.1x
EV / Revenue	0.17x	0.18x	0.12x	0.14x	0.14x	0.16x
EV / EBITDA	11.9x	-182x	23.5x	-54.1x	2.92x	16.1x
EV / EBIT	15x	-40.7x	125x	-7.71x	3.99x	-76.5x
EV / FCF	23.5x	7.11x	7.05x	8.6x	55.4x	7.36x
FCF Yield	4.26%	14.1%	14.2%	11.6%	1.8%	13.6%
Dividend per Share ²	0.06	-	-	-	-	-
Rate of return	5.26%	-	-	-	-	-
EPS ²	0.0782	-0.2001	-0.12	-0.03	0.12	-0.15
Distribution rate	76.7%	-	-	-	-	-
Net sales ¹	296.1	288.5	322.9	186.5	223.9	208.3
EBITDA ¹	4.135	-0.289	1.619	-0.489	10.74	2.061
EBIT ¹	3.273	-1.29	0.304	-3.431	7.859	-0.434
Net income ¹	2.466	-6.31	-3.65	-0.942	3.827	-4.605
Net Debt ¹	13.28	14.66	16.27	6.859	10.15	11.4
Reference price ²	1.1400	1.2000	0.6900	0.6220	0.6720	0.6920
Nbr of stocks (in thousands)	31,529	31,529	31,529	31,529	31,529	31,529
Announcement Date	29/04/21	21/06/22	21/04/23	19/04/24	24/04/25	29/04/26

¹EUR in Million²EUR

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.($)
NORDECON	-	-	-	-	18.94M
QUANTA SERVICES, INC.	54.55x	2.52x	24.05x	0.07%	95B
VINCI	11.88x	1.03x	5.64x	4.92%	67.36B
LARSEN & TOUBRO LIMITED	24.45x	1.91x	18.77x	1.19%	52.65B
COMFORT SYSTEMS USA, INC.	29.59x	3.7x	20.07x	0.23%	50.56B
FERROVIAL N.V.	46.09x	3.73x	23.54x	2.1%	35.86B
EMCOR GROUP, INC.	22x	1.51x	13.93x	0.21%	31.83B
HOCHTIEF AG	25.73x	0.64x	10.55x	2.42%	31.54B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.04B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.4x	6.34x	2.87%	26.93B
Average	26.78x	1.75x	14.33x	2.15%	41.98B
Weighted average by Cap.	30.15x	1.95x	15.79x	1.9%