|
Market Closed -
Oslo Bors
15:45:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 38.40 NOK | -0.52% |
|
+3.23% | -16.34% |
| 10-20 | Arctic raises target price for Norconsult to NOK 44 (43), reiterates buy | FW |
| 10-07 | Norconsult secures framework agreement with Swedish Migration Agency | 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 | 12,019 | - | - |
| Change | - | 83.17% | 11.6% | -15.61% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 13,382 | 13,025 | 12,735 |
| Change | - | 67.72% | 22.85% | -14.55% | -2.66% | -2.23% |
| P/E | 13.4x | 25.9x | 21.5x | 19.2x | 14.7x | 12.7x |
| PBR | 3.37x | 5.05x | 4.5x | 3.71x | 3.35x | 3.09x |
| PEG | - | -4.29x | 0.9x | -3.47x | 0.5x | 0.8x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 1.07x | 1x | 0.95x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.19x | 1.09x | 1.01x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 8.2x | 7.17x | 6.74x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 13x | 10.6x | 9.77x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.5x | 9.64x | 8.73x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.48% | 10.4% | 11.5% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.726 | 1.918 | 2.184 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.47% | 4.97% | 5.66% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.012 | 2.618 | 3.032 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 85.8% | 73.3% | 72% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,262 | 11,980 | 12,663 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,633 | 1,817 | 1,890 |
| EBIT 1 | 789 | 855 | 889 | 1,029 | 1,232 | 1,304 |
| Net income 1 | 516 | 496 | 651 | 616.4 | 854 | 941.6 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,362 | 1,006 | 715 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 38.60 | 38.60 | 38.60 |
| Nbr of stocks (in thousands) | 285,568 | 288,426 | 310,300 | 313,007 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.18x | 1.19x | 8.23x | 4.47% | 1.3B | |
| 51.98x | 2.5x | 23.47x | 0.07% | 95.5B | |
| 12.14x | 1.03x | 5.7x | 4.8% | 67.59B | |
| 25.58x | 1.96x | 19.83x | 1.14% | 55.51B | |
| 26.12x | 3.2x | 17.76x | 0.25% | 46.32B | |
| 52.95x | 4.14x | 25.95x | 1.78% | 40.92B | |
| 26.55x | 0.66x | 10.87x | 2.34% | 32.27B | |
| 20.54x | 1.44x | 13.31x | 0.23% | 30.41B | |
| 5.32x | 0.34x | 6.69x | 5.3% | 28.58B | |
| 21.89x | 0.41x | 6.53x | 2.79% | 27.36B | |
| Average | 26.23x | 1.69x | 13.84x | 2.32% | 42.58B | |
| Weighted average by Cap. | 30.15x | 1.93x | 15.85x | 1.87% |
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
