Multiconsult ASA
Multiconsult ASA, together with its subsidiaries, engages in the provision of engineering design, consultancy, and architecture services in Norway, Sweden, Denmark, Poland, and internationally. It operates through Region Oslo; Region Norway; Architecture; and International segments. The company offers multidisciplinary consultancy services in the areas, including design, planning, project supervi… Read more
Multiconsult ASA (0R8N) - Net Assets
Latest net assets as of September 2021: Nkr808.76 Million NOK
Based on the latest financial reports, Multiconsult ASA (0R8N) has net assets worth Nkr808.76 Million NOK as of September 2021.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr3.00 Billion) and total liabilities (Nkr2.19 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr808.76 Million |
| % of Total Assets | 26.98% |
| Annual Growth Rate | 11.11% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 13.68 |
Multiconsult ASA - Net Assets Trend (2016–2020)
This chart illustrates how Multiconsult ASA's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Multiconsult ASA (2016–2020)
The table below shows the annual net assets of Multiconsult ASA from 2016 to 2020.
| Year | Net Assets | Change |
|---|---|---|
| 2020-12-31 | Nkr773.62 Million | +33.06% |
| 2019-12-31 | Nkr581.41 Million | -1.99% |
| 2018-12-31 | Nkr593.21 Million | +1.91% |
| 2017-12-31 | Nkr582.07 Million | +14.69% |
| 2016-12-31 | Nkr507.52 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Multiconsult ASA's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 32.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2020)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Nkr905.62 Million | 117.06% |
| Common Stock | Nkr13.49 Million | 1.74% |
| Total Equity | Nkr773.62 Million | 100.00% |
Multiconsult ASA Competitors by Market Cap
The table below lists competitors of Multiconsult ASA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jiangsu Beiren Robot System Co Ltd
SHG:688218
|
$268.88 Million |
|
Lingyuan Iron & Steel Co Ltd
SHG:600231
|
$268.90 Million |
|
BETTERWARE DE MEXICO SAPI
F:BM0
|
$268.97 Million |
|
Hiwin Mikrosystem Corp
TW:4576
|
$268.97 Million |
|
ZINZINO AB B
F:9EE
|
$268.71 Million |
|
Ningbo Jianan Electronics Co Ltd
SHE:300880
|
$268.70 Million |
|
Ever Supreme Bio Technology Co. Ltd
TWO:6712
|
$268.60 Million |
|
Zhejiang Jinfei Kaida Wheel Co Ltd
SHE:002863
|
$268.59 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Multiconsult ASA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2019 to 2020, total equity changed from 581,413,000 to 773,615,000, a change of 192,202,000 (33.1%).
- Net income of 249,209,000 contributed positively to equity growth.
- Dividend payments of 53,626,000 reduced retained earnings.
- Share repurchases of 30,886,000 reduced equity.
- Other factors increased equity by 27,505,000.
Equity Change Factors (2019 to 2020)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr249.21 Million | +32.21% |
| Dividends Paid | Nkr53.63 Million | -6.93% |
| Share Repurchases | Nkr30.89 Million | -3.99% |
| Other Changes | Nkr27.50 Million | +3.56% |
| Total Change | Nkr- | 33.06% |
Book Value vs Market Value Analysis
This analysis compares Multiconsult ASA's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Insufficient data available to analyze book value vs market value.
Capital Efficiency Dashboard
This dashboard shows how efficiently Multiconsult ASA utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 32.21%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 6.81%
- • Asset Turnover: 1.35x
- • Equity Multiplier: 3.51x
- Recent ROE (32.21%) is above the historical average (20.95%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 42.12% | 8.21% | 1.89x | 2.72x | Nkr163.02 Million |
| 2017 | 13.66% | 2.67% | 1.64x | 3.11x | Nkr21.33 Million |
| 2018 | 10.71% | 1.91% | 1.76x | 3.19x | Nkr4.24 Million |
| 2019 | 6.04% | 1.02% | 1.28x | 4.60x | Nkr-23.03 Million |
| 2020 | 32.21% | 6.81% | 1.35x | 3.51x | Nkr171.85 Million |
Industry Comparison
This section compares Multiconsult ASA's net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Multiconsult ASA (0R8N) | Nkr808.76 Million | 42.12% | 2.71x | $268.78 Million |
| Nyfosa AB (0A0K) | $2.92 Billion | 39.50% | 2.88x | $973.31 Million |
| High Templar Tech Limited (0A2T) | $12.52 Billion | 4.70% | 0.13x | $255.82 Million |
| Strategy Inc (0A7O) | $51.04 Billion | -7.54% | 0.21x | $40.17 Billion |
| NACON SASU (0A9N) | $67.54 Million | 15.85% | 1.20x | $7.64 Million |
| Antin Infrastructure Partners (0AA5) | $23.79 Million | 108.98% | 1.09x | $573.10 Million |
| Truecaller AB Series B (0AA7) | $1.41 Billion | 18.30% | 0.20x | $281.60 Million |
| Brockhaus Technologies AG (0AAW) | $254.92 Million | -6.23% | 1.68x | $74.40 Million |
| Hyloris Pharmaceuticals S.A. (0AB6) | $48.06 Million | -24.09% | 0.32x | $71.96 Million |
| Kalray S.A. (0ABT) | $28.43 Million | -41.56% | 0.67x | $33.84 Million |
| Webuild S.p.A. (0BJP) | $1.43 Billion | 10.29% | 7.14x | $1.13 Billion |