Valuation Nordic Group Limited

Equities

Market Closed - Singapore S.E. Other stock markets 04:59:42 2024-09-13 EDT			5-day change	1st Jan Change
0.3600 ^SGD	+10.77%		+4.35%	0.00%

08-21	Singapore Stocks Flat Ahead of US Fed's Policy Meeting; SATS Surges 11% on Turning to Profit in Fiscal Q1	MT
08-21	Nordic Group's Net Profit Down 16% in H1	MT

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	157	113.7	89.45	159.1	179.9	143.9
Change	-	-27.61%	-21.3%	77.85%	13.08%	-20%
Enterprise Value (EV) ¹	158.6	115.6	81.5	147.4	201.9	172.3
Change	-	-27.13%	-29.48%	80.85%	37.02%	-14.69%
P/E ratio	13.9x	13.4x	16.4x	11.5x	8.55x	9.01x
PBR	1.94x	1.32x	1.01x	1.63x	1.64x	1.23x
PEG	-	-0.5x	-0.5x	0x	0.2x	-0.4x
Capitalization / Revenue	1.71x	1.34x	1.11x	1.54x	1.11x	0.9x
EV / Revenue	1.73x	1.37x	1.01x	1.43x	1.24x	1.07x
EV / EBITDA	12.2x	10x	9.49x	8.54x	6.81x	7.29x
EV / EBIT	15.5x	13.7x	23.6x	11x	8.97x	9.02x
EV / FCF	-38.4x	22.1x	4.29x	42.1x	29.5x	-59.8x
FCF Yield	-2.61%	4.52%	23.3%	2.37%	3.39%	-1.67%
Dividend per Share ²	0.0113	0.00848	0.00549	0.0139	0.0207	0.0159
Rate of return	2.83%	2.92%	2.39%	3.39%	4.6%	4.41%
EPS ²	0.0288	0.0216	0.014	0.0357	0.0526	0.04
Distribution rate	39.3%	39.2%	39.1%	38.8%	39.3%	39.8%
Net sales ¹	91.69	84.63	80.79	103.1	162.8	160.6
EBITDA ¹	12.99	11.54	8.59	17.26	29.64	23.63
EBIT ¹	10.22	8.44	3.46	13.42	22.51	19.09
Net income ¹	11.32	8.48	5.482	13.88	20.67	15.98
Net Debt ¹	1.571	1.907	-7.951	-11.69	22.07	28.38
Reference price ²	0.4000	0.2900	0.2300	0.4100	0.4500	0.3600
Nbr of stocks (in thousands)	392,519	391,904	388,900	388,000	399,736	399,736
Announcement Date	4/4/19	4/9/20	4/8/21	4/8/22	4/5/23	4/11/24

¹SGD in Million²SGD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VINCI	12.82x	1.12x	6.43x	+4.34%	68.12B
LARSEN & TOUBRO LIMITED	32.07x	2.35x	21.48x	+0.96%	59.33B
QUANTA SERVICES, INC.	45.29x	1.81x	18.96x	+0.14%	39.56B
FERROVIAL SE	49.49x	3.76x	25.57x	+2.04%	29.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	3.45x	0.25x	4.66x	+6.05%	28B
WSP GLOBAL INC.	39.08x	2.8x	15.47x	+0.64%	21.36B
EMCOR GROUP, INC.	19.87x	-	-	+0.24%	18.13B
CHINA RAILWAY GROUP LIMITED	3.82x	0.29x	6.1x	+4.38%	16.34B
Average	25.74x	1.77x	14.10x	+2.35%	35.11B
Weighted average by Cap.	26.37x	1.80x	14.43x	+2.42%