Valuation NCC AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 19:00:00 29/07/2026 +03			5-day change	1st Jan Change
168.30 ^SEK	-0.47%		-1.75%	-23.57%

07-10	NCC expected to report SEK 630m in operating profit - Modular	FW
07-10	Multiconsult: LINK Arkitektur wins assignment for new hospital in Kiruna	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	16,467	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-23.5%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,075	16,043	14,275
Change	-	-39.73%	31.22%	2.79%	33.14%	-24.75%	-6.04%	-11.02%
P/E	12x	9.45x	7.8x	10.1x	152x	11.8x	10.1x	8.9x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.03x	1.76x	1.74x
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	0.3x	0.28x	0.27x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.31x	0.27x	0.23x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.45x	4.96x	3.92x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	8.99x	7.59x	6.05x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.12x	10.9x	10.6x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	12.3%	9.21%	9.47%
Dividend per Share ²	6	6	8	9	-	10.62	10.76	12.17
Rate of return	3.58%	6.17%	6.37%	5.54%	-	6.31%	6.39%	7.23%
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%	64.4%	64.3%
Net sales ¹	53,414	54,198	56,932	61,609	55,717	55,015	59,802	62,007
EBITDA ¹	3,132	2,589	3,021	3,303	3,205	3,132	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	1,402	1,633	1,853
Net Debt ¹	2,932	3,000	4,310	1,164	1,165	608	-423.4	-2,192
Reference price ²	167.70	97.25	125.60	162.40	220.20	168.30	168.30	168.30
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.($)
NCC AB	11.75x	0.31x	5.45x	6.31%	1.69B
QUANTA SERVICES, INC.	58.08x	2.52x	24.66x	0.08%	84.2B
VINCI	13.23x	1.07x	5.84x	4.46%	71.12B
LARSEN & TOUBRO LIMITED	26.44x	2.02x	19.86x	1.17%	56.45B
COMFORT SYSTEMS USA, INC.	31.36x	3.93x	21.33x	0.22%	53.41B
FERROVIAL N.V.	52.26x	4.43x	28.27x	1.59%	45.38B
HOCHTIEF AG	29.97x	0.73x	12.17x	2.06%	36.8B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.63x	0.49x	7.67x	2.38%	32.02B
EMCOR GROUP, INC.	22.95x	1.48x	14.24x	0.21%	29.89B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.78x	0.3x	5.8x	5.97%	28.32B
Average	27.64x	1.73x	14.53x	2.45%	43.93B
Weighted average by Cap.	32.18x	2.07x	16.68x	1.85%