Stock MULTI MULTICONSULT ASA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Multiconsult ASA

Equities

MULTI

NO0010734338

Business Support Services

Market Closed - Oslo Bors
Other stock markets
 10:45:00 2024-04-26 am EDT 		5-day change 1st Jan Change
142 NOK +0.35% Intraday chart for Multiconsult ASA +2.53% +14.52%
Mar. 01 Multiconsult, Equinor Sign NOK190 Million Deal for Snøhvit Future Project MT
Feb. 06 Transcript : Multiconsult ASA, Q4 2023 Earnings Call, Feb 06, 2024

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,942 3,423 4,216 3,797 3,328 3,925 - -
Enterprise Value (EV) 1 2,961 4,010 5,070 4,448 3,500 4,388 4,516 4,352
P/E ratio 55.4 x 13.9 x 18 x 12.6 x 10.7 x 13.2 x 12 x 11.2 x
Yield 1.39% 6.2% 3.85% 6.47% 6.45% 5.79% 6.12% 6.56%
Capitalization / Revenue 0.57 x 0.94 x 1.11 x 0.91 x 0.69 x 0.75 x 0.71 x 0.68 x
EV / Revenue 0.86 x 1.1 x 1.33 x 1.06 x 0.73 x 0.84 x 0.82 x 0.75 x
EV / EBITDA 9.9 x 6.7 x 9.34 x 7.29 x 5.33 x 6.16 x 5.99 x 5.55 x
EV / FCF 16 x 6.24 x 12.1 x 8.56 x 10.8 x 8.57 x 9.81 x 7.91 x
FCF Yield 6.26% 16% 8.24% 11.7% 9.27% 11.7% 10.2% 12.6%
Price to Book 3.34 x 4.49 x 4.97 x 3.86 x - 3.22 x 3 x 2.66 x
Nbr of stocks (in thousands) 26,970 26,538 27,026 27,316 26,836 27,639 - -
Reference price 2 72.00 129.0 156.0 139.0 124.0 142.0 142.0 142.0
Announcement Date 2/26/20 2/17/21 2/10/22 2/8/23 2/6/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,436 3,661 3,804 4,189 4,802 5,246 5,535 5,802
EBITDA 1 299.1 598.7 542.8 610.2 656.3 712.3 753.9 783.5
EBIT 1 126.5 401 348.9 403.1 408.2 438.6 475 512.5
Operating Margin 3.68% 10.95% 9.17% 9.62% 8.5% 8.36% 8.58% 8.83%
Earnings before Tax (EBT) 1 53.43 329.4 311.2 387 395.5 390.6 430.1 463.5
Net income 1 35.11 249.2 234.7 303 318.1 297.3 326.9 351.1
Net margin 1.02% 6.81% 6.17% 7.23% 6.62% 5.67% 5.91% 6.05%
EPS 2 1.300 9.250 8.670 11.06 11.56 10.78 11.85 12.72
Free Cash Flow 1 185.4 642.5 417.9 519.7 324.3 512 460.5 550.5
FCF margin 5.4% 17.55% 10.99% 12.41% 6.75% 9.76% 8.32% 9.49%
FCF Conversion (EBITDA) 61.98% 107.32% 76.99% 85.18% 49.42% 71.88% 61.08% 70.26%
FCF Conversion (Net income) 528.08% 257.82% 178.1% 171.52% 101.95% 172.21% 140.86% 156.8%
Dividend per Share 2 1.000 8.000 6.000 9.000 8.000 8.226 8.693 9.316
Announcement Date 2/26/20 2/17/21 2/10/22 2/8/23 2/6/24 - - -
1NOK in Million2NOK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 769.6 1,068 1,138 1,048 876 1,127 1,310 1,154 977 1,361 1,374 1,390 1,067 1,436 1,565
EBITDA 1 94.1 139.8 220 125 118.7 146.4 271.1 380.5 87.22 188.6 180.6 231.3 101.2 206.1 -
EBIT 1 46 89.77 167.9 73.35 66.44 95.41 214.6 53.82 41.99 114.4 120.2 148.1 29.99 126.4 221
Operating Margin 5.98% 8.4% 14.75% 7% 7.59% 8.47% 16.38% 4.66% 4.3% 8.4% 8.74% 10.65% 2.81% 8.81% 14.12%
Earnings before Tax (EBT) 1 35.96 83.93 156.5 74.08 63.06 93.43 203.5 46.74 12.95 132.3 109.2 135.3 16.49 113.4 208
Net income 1 27.46 62.5 121.6 57.79 47.97 75.62 158.1 35.95 11.09 112.9 74.67 111.5 8.857 91.35 154
Net margin 3.57% 5.85% 10.69% 5.51% 5.48% 6.71% 12.07% 3.12% 1.14% 8.3% 5.43% 8.02% 0.83% 6.36% 9.84%
EPS 2 1.010 2.290 4.440 2.110 1.750 2.770 5.760 1.300 0.4000 4.100 2.992 3.729 0.4254 3.104 5.550
Dividend per Share 2 - 6.000 - - - - - - - 8.000 - 4.000 - 4.500 -
Announcement Date 11/3/21 2/10/22 5/4/22 8/17/22 11/2/22 2/8/23 5/10/23 8/23/23 11/1/23 2/6/24 - - - - -
1NOK in Million2NOK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,019 587 854 651 172 463 591 427
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.408 x 0.9806 x 1.573 x 1.067 x 0.262 x 0.65 x 0.7839 x 0.545 x
Free Cash Flow 1 185 643 418 520 324 512 461 551
ROE (net income / shareholders' equity) 5.98% 36.8% 28.9% 32.9% 31.4% 26.2% 26.2% 24.7%
ROA (Net income/ Total Assets) 1.54% 9.24% 8.16% 10% 9.23% 7.52% 7.79% 8.31%
Assets 1 2,282 2,696 2,876 3,021 3,445 3,952 4,196 4,227
Book Value Per Share 2 21.60 28.70 31.40 36.00 - 44.10 47.40 53.40
Cash Flow per Share - - - - - - - -
Capex 1 62.8 25.2 40.7 41.9 99 89.5 92 93.5
Capex / Sales 1.83% 0.69% 1.07% 1% 2.06% 1.71% 1.66% 1.61%
Announcement Date 2/26/20 2/17/21 2/10/22 2/8/23 2/6/24 - - -
1NOK in Million2NOK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Multiconsult ASA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
142 NOK
Average target price
151.7 NOK
Spread / Average Target
+6.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Business Support Services

1st Jan change Capi.
MULTICONSULT ASA Stock Multiconsult ASA
+14.52% 355M
CINTAS CORPORATION Stock Cintas Corporation
+10.55% 67.6B
JACOBS SOLUTIONS INC. Stock Jacobs Solutions Inc.
+11.64% 18.21B
RB GLOBAL, INC. Stock RB Global, Inc.
+9.40% 13.37B
INTERTEK GROUP PLC Stock Intertek Group plc
+16.53% 9.94B
TELEPERFORMANCE SE Stock Teleperformance SE
-32.90% 5.74B
GENPACT LIMITED Stock Genpact Limited
-10.98% 5.57B
MAXIMUS, INC. Stock Maximus, Inc.
-4.09% 4.91B
EXLSERVICE HOLDINGS, INC. Stock ExlService Holdings, Inc.
-4.83% 4.87B
PLUXEE N.V. Stock Pluxee N.V.
0.00% 4.3B
Other Business Support Services
  1. Stock Market
  2. Equities
  3. MULTI Stock
  4. Financials Multiconsult ASA