|
Market Closed -
Oslo Bors
12:45:00 18/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 38.65 NOK | +0.39% |
|
+1.05% | -15.80% |
| 08/09 | Vasakronan leases 5,000 square meters at Kaj 16 | FW |
| 21/08 | Fearnley raises Norconsult price target to 44 Norwegian kroner (41), reiterates buy - BN | FW |
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 | 12,051 | - | - |
| Change | - | 83.17% | 11.6% | -15.39% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 13,484 | 13,101 | 12,791 |
| Change | - | 67.72% | 22.85% | -13.9% | -2.85% | -2.36% |
| P/E | 13.4x | 25.9x | 21.5x | 19x | 13.8x | 12.5x |
| PBR | 3.37x | 5.05x | 4.5x | 3.68x | 3.34x | 3.07x |
| PEG | - | -4.29x | 0.9x | -3.91x | 0.4x | 1.2x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 1.06x | 1x | 0.95x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.19x | 1.09x | 1x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 8.27x | 7.14x | 6.61x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 13.6x | 10.6x | 9.64x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.6x | 9.61x | 8.68x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.46% | 10.4% | 11.5% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.689 | 2.038 | 2.253 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.39% | 5.29% | 5.85% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.027 | 2.787 | 3.088 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 83.4% | 73.1% | 72.9% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,336 | 12,046 | 12,735 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,630 | 1,835 | 1,934 |
| EBIT 1 | 789 | 855 | 889 | 989.5 | 1,240 | 1,327 |
| Net income 1 | 516 | 496 | 651 | 630.2 | 866.8 | 960.1 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,434 | 1,050 | 740.6 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 38.50 | 38.50 | 38.50 |
| Nbr of stocks (in thousands) | 285,568 | 288,426 | 310,300 | 313,007 | - | - |
| Announcement Date | 20/2/24 | 18/2/25 | 12/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19x | 1.19x | 8.27x | 4.39% | 1.29B | |
| 18.36x | 1.48x | 9.63x | 3.08% | 4.73B | |
| 10.62x | 0.39x | 6.12x | 3.97% | 1.44B | |
| 19.56x | - | - | - | 1.22B | |
| Average | 16.89x | 1.02x | 8.01x | 3.81% | 2.17B | |
| Weighted average by Cap. | 17.35x | 1.22x | 8.72x | 3.48% |
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
Select your edition
All financial news and data tailored to specific country editions
