MULTICONSULT ASA Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 141 NOK | -1,40% |
|
+0,71% | +13,71% |
| 01/03 | Multiconsult, Equinor tekenen deal ter waarde van 190 miljoen Noorse kronen voor toekomstig Snøhvit-project | MT |
| 06/02 | Transcript : Multiconsult ASA, Q4 2023 Earnings Call, Feb 06, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.942 | 3.423 | 4.216 | 3.797 | 3.328 | 3.897 | - | - |
| Bedrijfswaarde 1 | 2.961 | 4.010 | 5.070 | 4.448 | 3.500 | 4.392 | 4.596 | 4.490 |
| K/w-verhouding | 55,4 x | 13,9 x | 18 x | 12,6 x | 10,7 x | 13,1 x | 11,9 x | 11,1 x |
| Dividendrendement | 1,39% | 6,2% | 3,85% | 6,47% | 6,45% | 5,83% | 6,16% | 6,6% |
| Marktkapitalisatie/omzet | 0,57 x | 0,94 x | 1,11 x | 0,91 x | 0,69 x | 0,74 x | 0,7 x | 0,67 x |
| Bedrijfswaarde/omzet | 0,86 x | 1,1 x | 1,33 x | 1,06 x | 0,73 x | 0,84 x | 0,83 x | 0,77 x |
| Bedrijfswaarde/EBITDA | 9,9 x | 6,7 x | 9,34 x | 7,29 x | 5,33 x | 6,16 x | 6,09 x | 5,71 x |
| Bedrijfswaarde/FCF | 16 x | 6,24 x | 12,1 x | 8,56 x | 10,8 x | 8,46 x | 10,1 x | 8,2 x |
| FCF Yield | 6,26% | 16% | 8,24% | 11,7% | 9,27% | 11,8% | 9,91% | 12,2% |
| Price to Book | 3,34 x | 4,49 x | 4,97 x | 3,86 x | - | 3,2 x | 2,98 x | 2,64 x |
| Aantal aandelen (in duizenden) | 26.970 | 26.538 | 27.026 | 27.316 | 26.836 | 27.639 | - | - |
| Referentieprijs 2 | 72,00 | 129,0 | 156,0 | 139,0 | 124,0 | 141,0 | 141,0 | 141,0 |
| Datum van publicatie | 26/02/20 | 17/02/21 | 10/02/22 | 8/02/23 | 6/02/24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.436 | 3.661 | 3.804 | 4.189 | 4.802 | 5.257 | 5.536 | 5.805 |
| EBITDA 1 | 299,1 | 598,7 | 542,8 | 610,2 | 656,3 | 713,1 | 754,8 | 785,9 |
| Bedrijfsresultaat (EBIT) 1 | 126,5 | 401 | 348,9 | 403,1 | 408,2 | 437,9 | 474,6 | 511,7 |
| Operationele Marge | 3,68% | 10,95% | 9,17% | 9,62% | 8,5% | 8,33% | 8,57% | 8,81% |
| Resultaat voor belastingen (EBT) 1 | 53,43 | 329,4 | 311,2 | 387 | 395,5 | 390 | 429,8 | 462,9 |
| Nettowinst (verlies) 1 | 35,11 | 249,2 | 234,7 | 303 | 318,1 | 296,9 | 326,7 | 350,7 |
| Nettomarge | 1,02% | 6,81% | 6,17% | 7,23% | 6,62% | 5,65% | 5,9% | 6,04% |
| WPA 2 | 1,300 | 9,250 | 8,670 | 11,06 | 11,56 | 10,77 | 11,85 | 12,71 |
| Free Cash Flow 1 | 185,4 | 642,5 | 417,9 | 519,7 | 324,3 | 519 | 455,5 | 547,5 |
| FCF-marge | 5,4% | 17,55% | 10,99% | 12,41% | 6,75% | 9,87% | 8,23% | 9,43% |
| Kasstroomconversie (ebitda) | 61,98% | 107,32% | 76,99% | 85,18% | 49,42% | 72,78% | 60,35% | 69,66% |
| Kasstroomconversie (nettowinst) | 528,08% | 257,82% | 178,1% | 171,52% | 101,95% | 174,8% | 139,42% | 156,13% |
| Dividend per aandeel 2 | 1,000 | 8,000 | 6,000 | 9,000 | 8,000 | 8,216 | 8,688 | 9,306 |
| Datum van publicatie | 26/02/20 | 17/02/21 | 10/02/22 | 8/02/23 | 6/02/24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 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 | - |
| Bedrijfsresultaat (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 |
| Operationele Marge | 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% |
| Resultaat voor belastingen (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 |
| Nettowinst (verlies) 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 |
| Nettomarge | 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% |
| WPA 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 aandeel 2 | - | 6,000 | - | - | - | - | - | - | - | 8,000 | - | 4,000 | - | 4,500 | - |
| Datum van publicatie | 3/11/21 | 10/02/22 | 4/05/22 | 17/08/22 | 2/11/22 | 8/02/23 | 10/05/23 | 23/08/23 | 1/11/23 | 6/02/24 | - | - | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.019 | 587 | 854 | 651 | 172 | 495 | 699 | 593 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,408 x | 0,9806 x | 1,573 x | 1,067 x | 0,262 x | 0,6941 x | 0,9261 x | 0,7545 x |
| Free Cash Flow 1 | 185 | 643 | 418 | 520 | 324 | 519 | 456 | 548 |
| ROE (netto-inkomsten/eigen vermogen) | 5,98% | 36,8% | 28,9% | 32,9% | 31,4% | 26,1% | 26,1% | 24,7% |
| ROA (netto-inkomsten/totale activa) | 1,54% | 9,24% | 8,16% | 10% | 9,23% | 7,44% | 7,59% | 7,97% |
| Totale activa 1 | 2.282 | 2.696 | 2.876 | 3.021 | 3.445 | 3.990 | 4.306 | 4.400 |
| Nettoactief per aandeel 2 | 21,60 | 28,70 | 31,40 | 36,00 | - | 44,00 | 47,40 | 53,30 |
| Cashflow per aandeel | - | - | - | - | - | - | - | - |
| Capex 1 | 62,8 | 25,2 | 40,7 | 41,9 | 99 | 92 | 97 | 101 |
| Capex/omzet | 1,83% | 0,69% | 1,07% | 1% | 2,06% | 1,75% | 1,75% | 1,74% |
| Datum van publicatie | 26/02/20 | 17/02/21 | 10/02/22 | 8/02/23 | 6/02/24 | - | - | - |
1NOK in Miljoen2NOK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
141
NOK
Gemiddelde koersdoel
151,7
NOK
Spread / Gemiddelde doel
+7,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,71% | 352 mln. | |
| +10,11% | 66,8 mld. | |
| +10,32% | 18,03 mld. | |
| +19,90% | 13,3 mld. | |
| +6,70% | 13,08 mld. | |
| +15,17% | 9,98 mld. | |
| -35,27% | 5,55 mld. | |
| -11,50% | 5,54 mld. | |
| -3,72% | 4,9 mld. | |
| -5,77% | 4,71 mld. |
- Beurs
- Aandelen
- Koers MULTI
- Financiën Multiconsult ASA
