Valuation NCC AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 02/10/2026 +03			5-day change	1st Jan Change
177.50 ^SEK	0.00%		-1.11%	-18.95%

09-25	Ncc AB Signs Construction Contract with Svenska Kraftnät to Construct 70 Kms of High-Voltage Power Lines in Västra Götaland	CI
09-25	Stockholm's new metro delayed and more expensive than estimated	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,035	9,636	12,271	15,879	21,526	17,349	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-19.4%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,841	16,926	15,157
Change	-	-39.73%	31.22%	2.79%	33.14%	-21.37%	-5.13%	-10.45%
P/E	12x	9.45x	7.8x	10.1x	152x	12.4x	10.6x	9.38x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	1.99x	1.86x	1.83x
PEG	-	-0.4x	0.1x	-54.24x	-1.7x	0x	0.6x	0.7x
Capitalization / Revenue	0.34x	0.18x	0.22x	0.26x	0.39x	0.31x	0.29x	0.28x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.31x	0.28x	0.24x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.87x	5.24x	4.17x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.39x	8.01x	6.42x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.48x	11.5x	11.2x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	11.8%	8.73%	8.92%
Dividend per Share ²	6	6	8	9	-	10.62	11.38	12.17
Rate of return	3.58%	6.17%	6.37%	5.54%	-	5.99%	6.41%	6.86%
EPS ²	14.02	10.29	16.11	16.08	1.45	14.32	16.7	18.91
Distribution rate	42.8%	58.3%	49.7%	56%	-	74.2%	68.1%	64.3%
Net sales ¹	53,414	54,198	56,932	61,609	55,717	56,750	59,802	62,007
EBITDA ¹	3,132	2,589	3,021	3,303	3,205	3,041	3,232	3,638
EBIT ¹	1,825	1,358	1,802	2,032	1,938	1,900	2,113	2,361
Net income ¹	1,508	1,069	1,573	1,571	142	1,436	1,633	1,853
Net Debt ¹	2,932	3,000	4,310	1,164	1,165	492	-423.4	-2,192
Reference price ²	167.70	97.25	125.60	162.40	220.20	177.40	177.40	177.40
Nbr of stocks (in thousands)	107,595	97,592	97,662	97,792	97,792	97,792	-	-
Announcement Date	2/2/22 A	1/31/23 A	1/30/24 A	2/10/25 A	2/5/26 A	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.82x	1.91x	15.48x	2.13%	49.54B
Weighted average by Cap.	32.95x	2.18x	17.31x	1.8%