Consti
10.25
EUR
0 %
CONSTI
NASDAQ Helsinki
Construction & Materials
Industrials
4,965 following
0%
0%
-12.77%
+0.99%
+6.55%
-13.14%
+2.5%
-20.23%
+62.18%
+4.59%
investor.consti.fi/en
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 (adj.) (24e)
11.25
EV/EBIT (adj.) (24e)
7.84
P/B (24e)
1.88
Dividend yield-% (24e)
7.02 %
Target price
11.75 EUR
Recommendation
Reduce
Updated
28.10.2024
NASDAQ Helsinki
CONSTI
Daily low / high price
10.25 / 10.35
EUR
Market cap
82.17M EUR
Turnover
1.89K EUR
Volume
183
Business risk
Valuation risk
Current
Previous
Analyst
Olli Koponen
Analyst
Financial calendar
Annual report
07.02.2025
General meeting
03.04.2025
Interim report
25.04.2025
Interim report
18.07.2025
Interim report
24.10.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 274.6 | 288.8 | 305.2 | 320.6 | 317.5 | 323.0 | 335.6 | 349.7 |
| growth-% | -12.8 % | 5.1 % | 5.7 % | 5.0 % | -1.0 % | 1.7 % | 3.9 % | 4.2 % |
| EBITDA | 11.4 | 9.2 | 14.9 | 15.9 | 14.2 | 15.0 | 16.3 | 17.9 |
| EBIT (adj.) | 9.5 | 9.5 | 11.4 | 11.3 | 10.1 | 11.2 | 12.6 | 14.0 |
| EBIT | 8.2 | 5.7 | 11.4 | 12.3 | 10.1 | 11.2 | 12.6 | 14.0 |
| Profit before taxes | 7.2 | 4.6 | 10.4 | 11.4 | 9.0 | 10.3 | 11.7 | 13.2 |
| Net income | 5.4 | 3.6 | 8.5 | 9.0 | 7.2 | 8.3 | 9.4 | 10.5 |
| EPS (adj.) | 0.87 | 0.89 | 1.10 | 1.04 | 0.91 | 1.05 | 1.19 | 1.34 |
| growth-% | 114.1 % | 2.7 % | 23.4 % | -6.1 % | -12.1 % | 15.1 % | 13.5 % | 12.4 % |
| Dividend | 0.40 | 0.45 | 0.60 | 0.70 | 0.72 | 0.74 | 0.75 | 0.80 |
| Dividend ratio | 57.0 % | 96.4 % | 54.4 % | 60.1 % | 79.0 % | 70.6 % | 63.0 % | 59.8 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 4.2 % | 3.2 % | 4.9 % | 5.0 % | 4.5 % | 4.6 % | 4.9 % | 5.1 % |
| EBIT-% (adj.) | 3.5 % | 3.3 % | 3.7 % | 3.5 % | 3.2 % | 3.5 % | 3.7 % | 4.0 % |
| EBIT-% | 3.0 % | 2.0 % | 3.7 % | 3.9 % | 3.2 % | 3.5 % | 3.7 % | 4.0 % |
| ROE | 17.1 % | 11.0 % | 25.0 % | 23.3 % | 17.1 % | 18.7 % | 19.8 % | 20.5 % |
| ROI | 13.6 % | 9.0 % | 18.3 % | 20.2 % | 16.8 % | 18.6 % | 19.9 % | 20.8 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 10.05 | 12.10 | 12.60 | 11.80 | 10.25 | 10.25 | 10.25 | 10.25 |
| Shares | 7.7 | 7.7 | 7.7 | 7.7 | 7.9 | 7.9 | 7.9 | 7.9 |
| Market cap | 76.9 | 93.6 | 97.4 | 91.3 | 80.7 | 80.7 | 80.7 | 80.7 |
| Enterprise value | 84.8 | 107.8 | 101.3 | 90.4 | 79.1 | 79.7 | 76.0 | 71.0 |
| EV/S | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| EV/EBITDA | 7.4 | 11.7 | 6.8 | 5.7 | 5.6 | 5.3 | 4.7 | 4.0 |
| EV/EBIT (adj.) | 9.0 | 11.4 | 8.9 | 8.0 | 7.8 | 7.1 | 6.0 | 5.1 |
| EV/EBIT | 10.3 | 18.9 | 8.9 | 7.3 | 7.8 | 7.1 | 6.0 | 5.1 |
| P/E (adj.) | 11.6 | 13.5 | 11.4 | 11.4 | 11.3 | 9.8 | 8.6 | 7.7 |
| P/E | 14.3 | 25.9 | 11.4 | 10.1 | 11.3 | 9.8 | 8.6 | 7.7 |
| P/B | 2.3 | 2.9 | 2.7 | 2.2 | 1.9 | 1.8 | 1.6 | 1.5 |
| P/S | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| Dividend yield | 4.0 % | 3.7 % | 4.8 % | 5.9 % | 7.0 % | 7.2 % | 7.3 % | 7.8 % |
| Equity ratio | 31.1 % | 29.8 % | 32.9 % | 38.6 % | 40.7 % | 41.9 % | 43.0 % | 44.4 % |
| Gearing ratio | 14.1 % | 44.7 % | 10.7 % | -2.3 % | -3.7 % | -2.2 % | -9.7 % | -18.2 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86.1 | 320.6 | 65.5 | 82.9 | 86.0 | 83.1 | 317.5 | 64.0 | 82.0 |
| EBITDA | 4.9 | 15.9 | 1.3 | 4.0 | 4.4 | 4.5 | 14.2 | 1.2 | 4.0 |
| EBIT | 3.9 | 12.3 | 0.2 | 3.0 | 3.4 | 3.5 | 10.1 | 0.2 | 3.0 |
| Profit before taxes | 3.7 | 11.4 | -0.0 | 2.7 | 3.1 | 3.2 | 9.0 | 0.0 | 2.8 |
| Net income | 2.9 | 9.0 | -0.0 | 2.1 | 2.5 | 2.6 | 7.2 | 0.0 | 2.3 |
ShowingAll content types
Record and payment dates for Consti Plc’s second dividend instalment for the financial year 2023
Consti Plc's Interim Report for January-September 2024 to be published on 25 October 2024 at 8:30 a.m.
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools