Consti

10,75EUR +2,38 %
4.592 investorer følger denne virksomhed

Consti operates in the construction industry. The company specializes in solutions that concern renovation, installation, procurement, and major restructuring work, from commercial premises to residential buildings. Consti operates worldwide, with the largest presence in the Nordic market. The customers are found among both small and medium-sized corporate customers as well as private actors.

P/E (23e)
9,81
EV/EBIT (23e)
7,52
P/B (23e)
2,08
Udbytteafkast, % (23e)
5,77 %
Kursmål
14.20 EUR
Anbefaling
Akkumulér
Opdateret
27.4.2023
NASDAQ Helsinki
CONSTI
Daglig lav / høj pris
10,55 / 10,85 EUR
Markedsværdi
84,48 mio. EUR
Aktieomsætning
32,71 t EUR
Volumen
3,1 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Analyst

Olli Koponen
Olli Koponen
Analytiker

Finanskalender

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning314,80274,65288,77305,22313,18322,54330,28340,19
vækst-%-0,30 %-12,76 %5,14 %5,69 %2,61 %2,99 %2,40 %3,00 %
EBITDA8,1411,449,2014,9315,3417,4219,0419,12
EBIT (adj.)5,439,489,5011,4311,7713,5815,4815,65
EBIT4,638,245,7011,4311,7713,5815,4815,65
Overskud før skat3,417,234,5810,4410,5912,5214,3614,53
Netto indkomst2,315,373,618,488,4710,0211,4911,62
EPS (adj.)0,410,870,891,101,101,301,491,50
vækst-%114,14 %2,72 %22,74 %-0,12 %18,19 %14,73 %1,14 %
Udbytte0,160,400,450,600,620,640,740,75
Udbytte ratio53,02 %57,04 %96,35 %54,70 %56,59 %49,42 %50,00 %50,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%2,58 %4,17 %3,18 %4,89 %4,90 %5,40 %5,77 %5,62 %
EBIT-% (adj.)1,73 %3,45 %3,29 %3,74 %3,76 %4,21 %4,69 %4,60 %
EBIT-%1,47 %3,00 %1,97 %3,74 %3,76 %4,21 %4,69 %4,60 %
ROE8,75 %17,06 %11,03 %24,90 %22,23 %23,48 %23,68 %21,23 %
ROI8,87 %13,63 %8,99 %18,25 %18,68 %19,64 %20,23 %18,91 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)6,4010,0512,1011,1510,7510,7510,7510,75
Aktier7,657,657,737,737,737,737,737,73
Markedsværdi48,9776,9093,5886,2383,1483,1483,1483,14
Enterprise value67,8581,64107,8490,1188,4682,0774,7068,00
EV/S0,220,300,370,300,280,250,230,20
EV/EBITDA8,347,1411,736,045,774,713,923,56
EV/EBIT (adj.)12,498,6111,357,887,526,044,824,35
EV/EBIT14,659,9118,927,887,526,044,824,35
P/E (adj.)15,7511,5513,5410,169,818,307,247,15
P/E21,2114,3325,9110,169,818,307,247,15
P/B1,672,292,932,382,081,841,601,44
P/S0,160,280,320,280,270,260,250,24
Udbytteprocent2,50 %3,98 %3,72 %5,38 %5,77 %5,95 %6,91 %6,99 %
Equity ratio30,37 %31,08 %29,80 %32,92 %35,76 %37,22 %40,09 %42,24 %
Gearing ratio64,36 %14,11 %44,65 %10,69 %13,30 %-2,36 %-16,29 %-26,25 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning73,1278,9993,28305,2268,9377,9779,5486,74313,18
EBITDA3,734,175,6814,931,474,054,455,3715,34
EBIT2,913,334,8311,430,663,203,554,3711,77
Overskud før skat2,693,114,5010,440,382,953,254,0210,59
Netto indkomst2,162,493,738,480,302,362,603,228,47
Consti Plc - Managers' Transactions

Selskabsmeddelelse02.05.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse28.04.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse28.04.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse04.04.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023
Consti Plc - Managers' Transactions

Selskabsmeddelelse08.03.2023