Valuation NOR4 GROU

Stocks

Delayed Nasdaq Stockholm Other stock markets 12:00:00 2025-05-30 EDT			5-day change	1st Jan Change
36.00 ^SEK	+0.42%		-.--%	-

12-30	Infrea Completes Divestment of Water & Sewer Segment	FW
12-04	Infrea Sells Water & Sewage Segment to Norva24 for SEK 143 Million	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024
Market Cap ¹	6,074	5,836	4,362	4,948
Change	-	-3.91%	-25.25%	13.42%
Enterprise Value (EV) ¹	6,837	6,910	5,612	6,498
Change	-	1.07%	-18.78%	15.78%
P/E	41.1x	42x	19.3x	28x
PBR	3.75x	3.37x	2.11x	2.16x
PEG	-0.4x	-6.8x	0.3x	-1.3x
Capitalization / Revenue	3x	2.37x	1.38x	1.36x
EV / Revenue	3.38x	2.8x	1.78x	1.79x
EV / EBITDA	20.8x	17.9x	11.9x	11.8x
EV / EBIT	32.9x	28.3x	19x	21.5x
EV / FCF	24.4x	34.5x	22x	19.7x
FCF Yield	4.1%	2.9%	4.54%	5.07%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.81	0.76	1.24	0.97
Distribution rate	-	-	-	-
Net sales ¹	2,025	2,466	3,152	3,631
EBITDA ¹	328.1	386	470.8	548.9
EBIT ¹	207.7	244.4	294.7	301.8
Net income ¹	86	139.5	226.6	176.8
Net Debt ¹	763.5	1,074	1,250	1,551
Reference price ²	33.28	31.95	23.90	27.18
Nbr of stocks (in thousands)	182,474	182,683	182,541	182,009
Announcement Date	4/25/22	4/24/23	4/22/24	4/30/25

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.($)
NOR4 GROU	-	-	-	-	700M
CINTAS CORPORATION	37.01x	6.74x	23.95x	0.93%	81.25B
RB GLOBAL, INC.	33.85x	3.89x	12.99x	1.36%	17.54B
JACOBS SOLUTIONS INC.	38.2x	1.25x	13.58x	0.97%	16.98B
BUREAU VERITAS SA	20.72x	2.13x	10.49x	3.53%	14.56B
INTERTEK GROUP PLC	25.4x	2.84x	12.14x	2.97%	12.1B
ALS LIMITED	26.34x	3.66x	14.06x	2.2%	8.38B
ISS A/S	14.76x	0.64x	9.17x	1.44%	6.74B
GENPACT LIMITED	9.68x	1.14x	6.1x	2.17%	5.76B
DKSH HOLDING AG	19.5x	0.41x	9.61x	3.82%	5.55B
Average	25.05x	2.52x	12.45x	2.15%	16.96B
Weighted average by Cap.	31.64x	4.42x	17.60x	1.57%