Valuation Norconsult ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 17/07/2026 BST			5-day change	1st Jan Change
37.65 ^NOK	+1.07%		+2.31%	-17.97%

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

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,968	12,763	14,243	11,683	-	-
Change	-	83.17%	11.6%	-17.97%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,080	12,699	12,352
Change	-	67.72%	22.85%	-16.48%	-2.92%	-2.73%
P/E	13.4x	25.9x	21.5x	18.8x	13.5x	12.5x
PBR	3.37x	5.05x	4.5x	3.73x	3.33x	3.07x
PEG	-	-4.29x	0.9x	-3.08x	0.3x	1.48x
Capitalization / Revenue	0.73x	1.23x	1.25x	1x	0.93x	0.88x
EV / Revenue	0.79x	1.22x	1.37x	1.11x	1.01x	0.93x
EV / EBITDA	6.09x	9.49x	10.9x	7.93x	6.87x	6.45x
EV / EBIT	9.63x	14.9x	17.6x	12.6x	10.1x	9.44x
EV / FCF	14.2x	10.9x	15.6x	10.7x	9.37x	8.41x
FCF Yield	7.05%	9.2%	6.4%	9.31%	10.7%	11.9%
Dividend per Share ²	1.2	1.7	1.8	1.642	1.938	2.152
Rate of return	4.92%	3.84%	3.92%	4.36%	5.15%	5.72%
EPS ²	1.82	1.71	2.13	2	2.785	3.02
Distribution rate	65.9%	99.4%	84.5%	82.1%	69.6%	71.3%
Net sales ¹	9,567	10,414	11,399	11,733	12,560	13,270
EBITDA ¹	1,248	1,344	1,441	1,650	1,848	1,916
EBIT ¹	789	855	889	1,038	1,254	1,309
Net income ¹	516	496	651	622.9	866.9	941.1
Net Debt ¹	633	-15	1,418	1,397	1,016	668.9
Reference price ²	24.40	44.25	45.90	37.65	37.65	37.65
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

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.($)
NORCONSULT ASA	18.83x	1.11x	7.93x	4.36%	1.21B
SWECO AB	18.83x	1.51x	11.2x	3.03%	4.96B
KUMAGAI GUMI CO.,LTD.	11.26x	0.44x	6.43x	3.6%	1.51B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	13.99x	-	-	-	1.03B
Average	15.73x	1.02x	8.52x	3.66%	2.18B
Weighted average by Cap.	16.94x	1.24x	9.75x	3.35%