Valuation Nordecon

Stocks

Market Closed - Nasdaq Tallinn Other stock markets 09:30:00 2026-07-13 EDT			5-day change	1st Jan Change
0.5780 ^EUR	+1.76%		+2.85%	-16.47%

05-19	Embach Ehitus Oü and P102b Oü Enter Contract for Reconstruction and Extension Works of Kotka Health Centre with Contract Cost Eur 4.4 Million	CI
05-07	Nordecon AS Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	35.94	37.83	21.75	19.61	21.19	21.82
Change	-	5.26%	-42.5%	-9.86%	8.04%	2.98%
Enterprise Value (EV) ¹	49.23	52.5	38.02	26.47	31.34	33.22
Change	-	6.64%	-27.58%	-30.38%	18.39%	6.01%
P/E	14.6x	-6x	-5.75x	-20.7x	5.6x	-4.61x
PBR	1.06x	1.5x	0.95x	0.91x	0.82x	1.01x
PEG	-	0x	0.1x	0.3x	-0x	0x
Capitalization / Revenue	0.12x	0.13x	0.07x	0.11x	0.09x	0.1x
EV / Revenue	0.17x	0.18x	0.12x	0.14x	0.14x	0.16x
EV / EBITDA	11.9x	-182x	23.5x	-54.1x	2.92x	16.1x
EV / EBIT	15x	-40.7x	125x	-7.71x	3.99x	-76.5x
EV / FCF	23.5x	7.11x	7.05x	8.6x	55.4x	7.36x
FCF Yield	4.26%	14.1%	14.2%	11.6%	1.8%	13.6%
Dividend per Share ²	0.06	-	-	-	-	-
Rate of return	5.26%	-	-	-	-	-
EPS ²	0.0782	-0.2001	-0.12	-0.03	0.12	-0.15
Distribution rate	76.7%	-	-	-	-	-
Net sales ¹	296.1	288.5	322.9	186.5	223.9	208.3
EBITDA ¹	4.135	-0.289	1.619	-0.489	10.74	2.061
EBIT ¹	3.273	-1.29	0.304	-3.431	7.859	-0.434
Net income ¹	2.466	-6.31	-3.65	-0.942	3.827	-4.605
Net Debt ¹	13.28	14.66	16.27	6.859	10.15	11.4
Reference price ²	1.1400	1.2000	0.6900	0.6220	0.6720	0.6920
Nbr of stocks (in thousands)	31,529	31,529	31,529	31,529	31,529	31,529
Announcement Date	4/29/21	6/21/22	4/21/23	4/19/24	4/24/25	4/29/26

¹EUR in Million²EUR

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.($)
NORDECON	-	-	-	-	20.47M
ALEC HOLDINGS	6.96x	0.35x	3.94x	6.73%	2.04B
NEXITY	-20.4x	0.6x	5.46x	-.--%	482M
WEE HUR HOLDINGS LTD.	8.68x	2.03x	8.32x	1.64%	466M
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	6.73x	0.56x	2.84x	11.87%	431M
SHAPE AUSTRALIA CORPORATION LIMITED	17.54x	0.37x	9.26x	4.77%	368M
Average	3.90x	0.78x	5.96x	5%	635.1M
Weighted average by Cap.	4.69x	0.61x	5.06x	5.64%