Valuation NRW Holdings Limited

Equities

Market Closed - Australian S.E. Other stock markets 02:10:05 2026-04-17 am EDT			5-day change	1st Jan Change
6.100 ^AUD	+2.18%		+1.84%	+18.45%

09:39pm	NRW Holdings announces Fredon contract awards	RE
08:53pm	NRW Unit Wins Five Contracts Worth AU$160 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	668.6	761.4	1,142	1,406	1,368	2,803	-	-
Change	-	13.88%	49.95%	23.18%	-2.76%	104.95%	-	-
Enterprise Value (EV) ¹	839.9	828	1,226	1,485	1,513	3,018	2,966	2,890
Change	-	-1.42%	48.07%	21.14%	1.88%	99.5%	-1.74%	-2.57%
P/E ratio	11.8x	7.92x	13.6x	13.6x	49.8x	16.8x	15.1x	14.1x
PBR	1.21x	1.27x	1.59x	1.82x	1.88x	4.06x	3.64x	3.27x
PEG	-	0.1x	-1x	0.6x	-0.7x	0x	1.4x	1.96x
Capitalization / Revenue	0.3x	0.32x	0.43x	0.48x	0.42x	0.67x	0.62x	0.6x
EV / Revenue	0.38x	0.34x	0.46x	0.51x	0.46x	0.72x	0.66x	0.62x
EV / EBITDA	3.15x	3.04x	4.24x	4.44x	3.87x	6.42x	5.94x	5.57x
EV / EBIT	6.96x	5.27x	7.37x	7.61x	7.28x	10.8x	9.67x	8.95x
EV / FCF	12.2x	9.86x	23.1x	36.5x	14.1x	20.1x	13.7x	12.3x
FCF Yield	8.18%	10.1%	4.32%	2.74%	7.08%	4.98%	7.3%	8.1%
Dividend per Share ²	0.09	0.125	0.165	0.155	0.165	0.199	0.2251	0.2402
Rate of return	6.14%	7.37%	6.52%	5.02%	5.52%	3.26%	3.69%	3.94%
EPS ²	0.124	0.214	0.186	0.227	0.06	0.3633	0.4031	0.4321
Distribution rate	72.6%	58.4%	88.7%	68.3%	275%	54.8%	55.8%	55.6%
Net sales ¹	2,222	2,407	2,667	2,913	3,268	4,193	4,517	4,638
EBITDA ¹	266.7	272.4	288.8	334.8	391	469.8	499.3	518.8
EBIT ¹	120.6	157	166.3	195.1	207.9	280.2	306.6	322.7
Net income ¹	54.3	97.41	85.64	105.1	27.67	160.4	183.6	197.4
Net Debt ¹	171.3	66.6	84.3	78.8	145.4	215.5	163.2	86.91
Reference price ²	1.465	1.695	2.530	3.090	2.990	6.100	6.100	6.100
Nbr of stocks (in thousands)	456,369	449,194	451,248	455,103	457,362	459,467	-	-
Announcement Date	8/18/21	8/17/22	8/16/23	8/14/24	8/20/25	-	-	-

¹AUD in Million²AUD

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.($)
NRW HOLDINGS LIMITED	16.43x	0.71x	6.3x	3.33%	1.97B
QUANTA SERVICES, INC.	66.53x	2.77x	27x	0.08%	88.15B
VINCI	14.78x	1.21x	6.62x	3.98%	87.61B
LARSEN & TOUBRO LIMITED	32.5x	2.29x	22.01x	0.99%	60.86B
COMFORT SYSTEMS USA, INC.	43.87x	4.99x	29.91x	0.17%	56.41B
FERROVIAL SE	59.88x	4.99x	31.8x	1.41%	50.81B
HOCHTIEF AG	34.29x	0.79x	13.56x	1.84%	40.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.65x	0.59x	9.39x	1.96%	37.35B
EMCOR GROUP, INC.	28.11x	1.85x	17.66x	0.17%	35.28B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.37x	0.26x	5.13x	5.41%	30.16B
Average	33.04x	2.05x	16.94x	1.93%	48.88B
Weighted average by Cap.	37.43x	2.36x	19.00x	1.68%