|
Market Closed -
Oslo Bors
08:15:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 37.75 NOK | +2.03% |
|
+1.34% | -17.76% |
| 07/10 | Norconsult secures framework agreement with Swedish Migration Agency | FW |
| 08/09 | Vasakronan leases 5,000 square meters at Kaj 16 | 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 | 11,816 | - | - |
| Change | - | 83.17% | 11.6% | -17.04% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 13,256 | 12,878 | 12,563 |
| Change | - | 67.72% | 22.85% | -15.36% | -2.85% | -2.44% |
| P/E | 13.4x | 25.9x | 21.5x | 18.9x | 13.8x | 12.4x |
| PBR | 3.37x | 5.05x | 4.5x | 3.62x | 3.29x | 3.03x |
| PEG | - | -4.29x | 0.9x | -3.16x | 0.4x | 1.1x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 1.04x | 0.99x | 0.93x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.17x | 1.07x | 0.99x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 7.89x | 7.03x | 6.78x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 12.5x | 10.4x | 9.8x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.5x | 9.56x | 8.64x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.57% | 10.5% | 11.6% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.669 | 2.018 | 2.233 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.42% | 5.34% | 5.91% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.003 | 2.743 | 3.042 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 83.4% | 73.6% | 73.4% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,311 | 11,980 | 12,668 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,680 | 1,832 | 1,853 |
| EBIT 1 | 789 | 855 | 889 | 1,065 | 1,239 | 1,282 |
| Net income 1 | 516 | 496 | 651 | 622.8 | 853 | 946.7 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,440 | 1,062 | 747.4 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 37.75 | 37.75 | 37.75 |
| Nbr of stocks (in thousands) | 2,85,568 | 2,88,426 | 3,10,300 | 3,13,007 | - | - |
| Announcement Date | 20/02/24 | 18/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.85x | 1.17x | 7.89x | 4.42% | 125.14Cr | |
| 54.55x | 2.52x | 24.04x | 0.07% | 9.5TCr | |
| 11.88x | 1.03x | 5.64x | 4.92% | 6.74TCr | |
| 24.45x | 1.91x | 18.77x | 1.19% | 5.26TCr | |
| 29.63x | 3.7x | 20.07x | 0.23% | 5.06TCr | |
| 46.09x | 3.73x | 23.54x | 2.1% | 3.59TCr | |
| 22x | 1.51x | 13.93x | 0.21% | 3.18TCr | |
| 25.73x | 0.64x | 10.55x | 2.42% | 3.15TCr | |
| 5.24x | 0.32x | 6.06x | 5.38% | 2.8TCr | |
| 21.45x | 0.4x | 6.34x | 2.87% | 2.69TCr | |
| Average | 25.99x | 1.69x | 13.68x | 2.38% | 4.21TCr | |
| Weighted average by Cap. | 30.12x | 1.95x | 15.77x | 1.91% |
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
