Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors 15:45:00 02/10/2026 BST			5-day change	1st Jan Change
9.920 ^NOK	+4.42%		+1.12%	+4.86%

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	1,712	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	4.86%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,421	2,278	2,147
Change	-	-24.22%	-23.16%	-6.45%	65.83%	1.51%	-5.92%	-5.73%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	21.2x	12x	10.2x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.95x	0.89x	0.83x
PEG	-	-0x	-0x	0x	-1x	0x	0.2x	0.6x
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	6.17x	5.14x	4.51x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	12.4x	8.88x	7.46x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.55x	5.63x	4.93x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.5%	17.8%	20.3%
Dividend per Share ²	-	-	-	-	-	0.0833	0.35	0.425
Rate of return	-	-	-	-	-	0.84%	3.53%	4.28%
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	565.3	434.8
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.920	9.920	9.920
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.($)
NRC GROUP ASA	21.21x	0.35x	6.17x	0.84%	178M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.06x	1.75x	14.55x	2%	44.61B
Weighted average by Cap.	32.94x	2.18x	17.30x	1.8%