Valuation Nordecon

Stocks

Market Closed - Nasdaq Tallinn 14:30:00 10/11/2026 GMT			5-day change	1st Jan Change
0.5600 ^EUR	+0.36%		+4.09%	-19.08%

11-05	Nordecon AS Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
09-16	Embach Ehitus Oü and Iverta Kapital Oü Enter Construction Contract for Serv Quarter Commercial Building	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	-	-	-	-	19.71M
QUANTA SERVICES, INC.	46.03x	2.25x	21.19x	0.07%	89.12B
VINCI	12.6x	1.07x	5.88x	4.62%	70.59B
LARSEN & TOUBRO LIMITED	27.86x	2.11x	21.26x	1.06%	61.43B
FERROVIAL N.V.	56.32x	4.38x	27.38x	1.8%	43.66B
COMFORT SYSTEMS USA, INC.	21.97x	2.65x	14.77x	0.3%	38.88B
HOCHTIEF AG	24.9x	0.62x	10.21x	2.49%	30.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.89x	0.37x	7.07x	4.8%	28.91B
EMCOR GROUP, INC.	18.94x	1.32x	11.88x	0.23%	28.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21x	0.39x	6.23x	2.9%	26.32B
Average	26.17x	1.68x	13.98x	2.03%	42B
Weighted average by Cap.	28.81x	1.86x	15.31x	1.88%