Consti
9.92EUR -0.4%4,798 investors are following this company
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)
9.04
EV/EBIT (adj.) (23e)
5.97
P/B (23e)
1.87
Dividend yield-% (23e)
6.25 %
Target price
13.80 EUR
Recommendation
Buy
Updated
29.10.2023
NASDAQ Helsinki
CONSTI
Daily low / high price
9.92 / 10.05
EUR
Market cap
78.32M EUR
Turnover
3.59K EUR
Volume
359
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst

Olli Koponen
Analyst
Financial calendar
Annual report
2024-02-02
General meeting
2024-04-03
Interim report
2024-04-25
Interim report
2024-07-19
Interim report
2024-10-25
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Lujatalo Oy | 10.0 % | 10.0 % |
Heikintorppa Oy | 9.5 % | 9.5 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jukka Kylliö | 2023-08-24 | 104,000EUR |
Heikki Untamala | 2023-04-28 | 14,900EUR |
Premium
Not activated
This content is for our Premium customers only.
Forum updates
Income statement
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Revenue | 314.80 | 274.65 | 288.77 | 305.22 | 329.35 | 312.30 | 322.29 | 331.96 |
growth-% | -0.30 % | -12.76 % | 5.14 % | 5.69 % | 7.91 % | -5.18 % | 3.20 % | 3.00 % |
EBITDA | 8.14 | 11.44 | 9.20 | 14.93 | 16.59 | 16.02 | 17.70 | 19.09 |
EBIT (adj.) | 5.43 | 9.48 | 9.50 | 11.43 | 11.97 | 12.20 | 14.23 | 15.27 |
EBIT | 4.63 | 8.24 | 5.70 | 11.43 | 12.97 | 12.20 | 14.23 | 15.27 |
Profit before taxes | 3.41 | 7.23 | 4.58 | 10.44 | 11.86 | 11.32 | 13.39 | 14.43 |
Net income | 2.31 | 5.37 | 3.61 | 8.48 | 9.48 | 9.06 | 10.71 | 11.54 |
EPS (adj.) | 0.41 | 0.87 | 0.89 | 1.10 | 1.10 | 1.17 | 1.38 | 1.49 |
growth-% | 114.14 % | 2.72 % | 22.74 % | 0.00 % | 6.74 % | 18.28 % | 7.78 % | |
Dividend | 0.16 | 0.40 | 0.45 | 0.60 | 0.62 | 0.64 | 0.70 | 0.75 |
Dividend ratio | 53.02 % | 57.04 % | 96.35 % | 54.70 % | 50.56 % | 54.66 % | 50.55 % | 50.00 % |
Profitability and return on capital
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 2.58 % | 4.17 % | 3.18 % | 4.89 % | 5.04 % | 5.13 % | 5.49 % | 5.75 % |
EBIT-% (adj.) | 1.73 % | 3.45 % | 3.29 % | 3.74 % | 3.64 % | 3.91 % | 4.41 % | 4.60 % |
EBIT-% | 1.47 % | 3.00 % | 1.97 % | 3.74 % | 3.94 % | 3.91 % | 4.41 % | 4.60 % |
ROE | 8.75 % | 17.06 % | 11.03 % | 24.90 % | 24.55 % | 20.97 % | 22.23 % | 21.32 % |
ROI | 8.87 % | 13.63 % | 8.99 % | 18.25 % | 21.09 % | 19.01 % | 20.56 % | 20.32 % |
Valuation
2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.40 | 10.05 | 12.10 | 11.15 | 9.92 | 9.92 | 9.92 | 9.92 |
Shares | 7.65 | 7.65 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 | 7.73 |
Market cap | 48.97 | 76.90 | 93.58 | 86.23 | 76.72 | 76.72 | 76.72 | 76.72 |
Enterprise value | 71.05 | 84.84 | 107.84 | 90.11 | 71.43 | 68.47 | 62.66 | 56.16 |
EV/S | 0.23 | 0.31 | 0.37 | 0.30 | 0.22 | 0.22 | 0.19 | 0.17 |
EV/EBITDA | 8.73 | 7.42 | 11.73 | 6.04 | 4.31 | 4.27 | 3.54 | 2.94 |
EV/EBIT (adj.) | 13.08 | 8.95 | 11.35 | 7.88 | 5.97 | 5.61 | 4.40 | 3.68 |
EV/EBIT | 15.34 | 10.30 | 18.92 | 7.88 | 5.51 | 5.61 | 4.40 | 3.68 |
P/E (adj.) | 15.75 | 11.55 | 13.54 | 10.16 | 9.04 | 8.47 | 7.16 | 6.65 |
P/E | 21.21 | 14.33 | 25.91 | 10.16 | 8.09 | 8.47 | 7.16 | 6.65 |
P/B | 1.67 | 2.29 | 2.93 | 2.38 | 1.87 | 1.69 | 1.50 | 1.34 |
P/S | 0.16 | 0.28 | 0.32 | 0.28 | 0.23 | 0.25 | 0.24 | 0.23 |
Dividend yield | 2.50 % | 3.98 % | 3.72 % | 5.38 % | 6.25 % | 6.45 % | 7.06 % | 7.52 % |
Equity ratio | 30.37 % | 31.08 % | 29.80 % | 32.92 % | 36.72 % | 40.33 % | 42.70 % | 44.98 % |
Gearing ratio | 64.36 % | 14.11 % | 44.65 % | 10.69 % | -12.88 % | -18.21 % | -27.53 % | -35.95 % |
Quarter data
Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 93.28 | 305.22 | 68.93 | 75.75 | 89.87 | 94.80 | 329.35 | 65.40 | 74.70 |
EBITDA | 5.68 | 14.93 | 1.47 | 3.87 | 5.71 | 5.54 | 16.59 | 1.52 | 4.15 |
EBIT | 4.83 | 11.43 | 0.66 | 3.02 | 4.76 | 4.54 | 12.97 | 0.69 | 3.12 |
Profit before taxes | 4.50 | 10.44 | 0.38 | 2.77 | 4.52 | 4.19 | 11.86 | 0.47 | 2.90 |
Net income | 3.73 | 8.48 | 0.30 | 2.22 | 3.62 | 3.35 | 9.48 | 0.38 | 2.32 |