Multiconsult ASA
OSE:MULTI

Watchlist Manager
Multiconsult ASA Logo
Multiconsult ASA
OSE:MULTI
Watchlist
Price: 188.5 NOK 1.34% Market Closed
Market Cap: 5.2B NOK
Have any thoughts about
Multiconsult ASA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

5.1B
+6%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+39%
5 Years
+51%
7 Years
+85%
10 Years
-
459.7m
+18%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+26%
5 Years
+408%
7 Years
+70%
10 Years
-
369.5m
+44%
Net Income
Growth Rates:
1 Year
+16%
3 Years
+51%
5 Years
+863%
7 Years
+87%
10 Years
-

Earnings Waterfall
Multiconsult ASA

Revenue
5.1B NOK
Operating Expenses
-4.7B NOK
Operating Income
459.7m NOK
Other Expenses
-90.2m NOK
Net Income
369.5m NOK

Income Statement
Multiconsult ASA

Rotate your device to view
Income Statement
Currency: NOK
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
1 987
N/A
2 005
+1%
2 073
+3%
2 132
+3%
2 248
+5%
2 347
+4%
2 501
+7%
2 569
+3%
2 605
+1%
2 750
+6%
2 778
+1%
2 833
+2%
2 978
+5%
3 037
+2%
3 186
+5%
3 252
+2%
3 335
+3%
3 420
+3%
3 399
-1%
3 444
+1%
3 436
0%
3 485
+1%
3 570
+2%
3 598
+1%
3 661
+2%
3 646
0%
3 682
+1%
3 703
+1%
3 804
+3%
3 963
+4%
4 024
+2%
4 131
+3%
4 189
+1%
4 361
+4%
4 467
+2%
4 568
+2%
4 802
+5%
4 859
+1%
5 130
+6%
Operating Income
Operating Expenses
(1 775)
(1 801)
(1 897)
(1 955)
(2 072)
(2 195)
(2 284)
(2 364)
(2 315)
(2 414)
(2 508)
(2 586)
(2 860)
(2 977)
(3 093)
(3 166)
(3 236)
(3 265)
(3 309)
(3 337)
(3 330)
(3 354)
(3 320)
(3 271)
(3 261)
(3 264)
(3 317)
(3 360)
(3 456)
(3 545)
(3 647)
(3 733)
(3 786)
(3 912)
(4 036)
(4 178)
(4 383)
(4 470)
(4 671)
Selling, General & Administrative
(1 716)
(1 479)
(1 515)
(1 561)
(2 002)
(1 750)
(1 850)
(1 907)
(2 235)
(1 911)
(1 994)
(2 063)
(2 779)
(2 415)
(2 486)
(2 536)
(3 097)
(2 567)
(2 607)
(2 625)
(3 023)
(2 679)
(2 670)
(2 648)
(2 981)
(2 677)
(2 703)
(2 754)
(3 160)
(2 870)
(2 944)
(3 007)
(3 452)
(3 158)
(3 262)
(3 378)
(4 012)
(3 673)
(3 799)
Depreciation & Amortization
(35)
(35)
(36)
(37)
(37)
(39)
(41)
(43)
(43)
(44)
(45)
(45)
(47)
(48)
(49)
(50)
(50)
(84)
(119)
(156)
(193)
(197)
(200)
(199)
(198)
(195)
(193)
(192)
(194)
(198)
(202)
(206)
(207)
(211)
(215)
(225)
(235)
0
(198)
Other Operating Expenses
(24)
(287)
(346)
(357)
(33)
(406)
(394)
(415)
(37)
(460)
(469)
(478)
(34)
(514)
(558)
(579)
(89)
(614)
(583)
(556)
(114)
(477)
(450)
(424)
(82)
(392)
(421)
(415)
(101)
(476)
(502)
(520)
(128)
(542)
(559)
(575)
(136)
(797)
(673)
Operating Income
212
N/A
204
-4%
176
-14%
177
+1%
176
-1%
152
-13%
216
+42%
204
-6%
290
+42%
336
+16%
271
-19%
247
-9%
118
-52%
60
-49%
93
+56%
87
-6%
99
+14%
155
+57%
91
-42%
107
+18%
106
-1%
131
+24%
250
+90%
327
+31%
400
+22%
382
-4%
364
-5%
342
-6%
348
+2%
418
+20%
377
-10%
397
+5%
403
+1%
450
+12%
430
-4%
389
-10%
419
+8%
390
-7%
460
+18%
Pre-Tax Income
Interest Income Expense
17
15
15
25
27
20
17
1
5
(2)
(5)
(5)
(4)
(12)
(12)
(14)
(10)
(22)
(34)
(41)
(51)
(45)
(48)
(48)
(37)
(46)
(40)
(40)
(35)
(37)
(27)
(20)
(15)
(16)
(24)
(33)
(39)
(16)
(7)
Non-Reccuring Items
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
(29)
(30)
0
0
1
0
0
0
0
0
0
0
(11)
(60)
0
Total Other Income
(1)
0
0
(0)
(5)
0
(0)
0
(7)
0
0
(0)
(6)
0
(0)
0
1
0
0
0
(2)
0
0
0
(5)
0
(0)
(0)
(2)
0
0
0
(1)
0
0
(0)
26
(0)
0
Pre-Tax Income
228
N/A
218
-4%
191
-12%
202
+6%
198
-2%
172
-13%
234
+36%
205
-12%
288
+40%
334
+16%
265
-20%
242
-9%
108
-56%
47
-56%
81
+71%
73
-10%
90
+24%
133
+48%
56
-58%
66
+18%
53
-19%
86
+61%
202
+134%
249
+24%
329
+32%
306
-7%
324
+6%
302
-7%
311
+3%
381
+22%
350
-8%
378
+8%
387
+3%
434
+12%
407
-6%
357
-12%
396
+11%
313
-21%
453
+44%
Net Income
Tax Provision
(61)
(59)
(52)
(56)
(48)
(40)
(54)
(50)
(74)
(84)
(68)
(61)
(28)
(15)
(22)
(22)
(27)
(36)
(18)
(19)
(18)
(26)
(54)
(72)
(80)
(75)
(80)
(67)
(77)
(91)
(81)
(88)
(84)
(95)
(89)
(77)
(79)
(59)
(87)
Income from Continuing Operations
167
159
139
146
150
132
180
156
214
250
198
181
80
33
59
51
64
97
38
47
35
60
148
177
249
232
244
235
235
290
269
290
303
340
318
279
317
254
366
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
3
4
Net Income (Common)
167
N/A
159
-4%
139
-13%
146
+5%
150
+3%
132
-12%
180
+36%
156
-13%
214
+37%
250
+17%
198
-21%
181
-8%
80
-56%
33
-59%
59
+80%
51
-14%
64
+26%
97
+53%
38
-61%
47
+22%
35
-25%
60
+72%
148
+145%
177
+19%
249
+41%
232
-7%
244
+5%
235
-4%
235
0%
290
+23%
269
-7%
290
+8%
303
+5%
340
+12%
318
-6%
281
-12%
318
+13%
257
-19%
369
+44%
EPS (Diluted)
6.35
N/A
6.07
-4%
5.3
-13%
5.56
+5%
5.73
+3%
5.03
-12%
6.85
+36%
5.95
-13%
8.15
+37%
9.54
+17%
7.55
-21%
6.91
-8%
3.01
-56%
1.23
-59%
2.18
+77%
1.87
-14%
2.36
+26%
3.61
+53%
1.43
-60%
1.74
+22%
1.3
-25%
2.24
+72%
5.49
+145%
6.56
+19%
9.25
+41%
8.6
-7%
9.06
+5%
8.64
-5%
8.67
+0%
10.57
+22%
9.82
-7%
10.59
+8%
11.06
+4%
12.39
+12%
11.48
-7%
10.09
-12%
11.56
+15%
9.32
-19%
13.38
+44%

See Also

Summary
MULTI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MULTI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MULTI stock valuation using valuation multiples.
Wall Street Estimates
MULTI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MULTI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.