Valuation NRC Group ASA OTC Markets

Stocks

Market Closed - OTC Markets 19:59:49 22/05/2026 +04			5-day change	1st Jan Change
0.8386 ^USD	-.--%		-.--%	+18.55%

09-11	NRC Group ASA Receives Contract From BDX Rail AB For Tamping Work On Malmbanan Railway Line Valued At SEK 49 Million	CI
09-11	BDX Rail AB Appoints NRC Group Machine Sverige AB to A Machine Contract in Sweden Valued At SEK 49 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,748	1,050	776.1	816	1,633	1,707	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	4.55%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,416	2,286	2,153
Change	-	-24.22%	-23.16%	-6.45%	65.83%	1.3%	-5.38%	-5.78%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	21.1x	12x	10.1x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.95x	0.89x	0.84x
PEG	-	-0x	-0x	0x	-1x	0x	0.2x	0.5x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.25x	0.24x	0.23x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.35x	0.32x	0.29x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	6.16x	5.16x	4.52x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	12.4x	8.91x	7.49x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.53x	5.71x	4.94x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.5%	17.5%	20.2%
Dividend per Share ²	-	-	-	-	-	0.0833	0.35	0.425
Rate of return	-	-	-	-	-	0.84%	3.54%	4.3%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.4677	0.8242	0.977
Distribution rate	-	-	-	-	-	17.8%	42.5%	43.5%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,845	7,140	7,485
EBITDA ¹	336	335	332	102	351	392.2	443.2	476.3
EBIT ¹	75	112	121	-93	136	194.8	256.5	287.6
Net income ¹	-26	-363	38	-1,000	25	81.07	142.2	168.8
Net Debt ¹	892	950	761	622	752	708.7	578.7	446.5
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.890	9.890	9.890
Nbr of stocks (in thousands)	72,672	72,838	72,536	171,798	172,597	172,597	-	-
Announcement Date	16/02/22	21/02/23	27/02/24	12/02/25	17/02/26	-	-	-

¹NOK in Million²NOK

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.($)
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	103B
VINCI	11.68x	1.01x	5.55x	5%	65.94B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	60.19B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.42B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.24B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	34.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	33.92B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.68x	1.89x	15.36x	2.14%	49.19B
Weighted average by Cap.	33.00x	2.17x	17.31x	1.8%