Valuation NCC AB

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 18/09/2026 +03			5-day change	1st Jan Change
178.70 ^SEK	-0.83%		+1.30%	-18.85%

09-17	NCC AB Receives Contract From Velliv To Refurbish And Remodel Office Complex In Denmark For SEK 1.2 billion	CI
09-17	Sweden's NCC Lands SEK1.2 Billion Renovation Project in Denmark	MT

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	17,474	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-18.82%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	18,082	17,051	15,282
Change	-	-39.73%	31.22%	2.79%	33.14%	-20.31%	-5.7%	-10.37%
P/E	12x	9.45x	7.8x	10.1x	152x	12.5x	10.7x	9.45x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.15x	1.87x	1.84x
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	0.32x	0.29x	0.28x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.33x	0.29x	0.25x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.77x	5.28x	4.2x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.52x	8.07x	6.47x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.59x	11.5x	11.3x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	11.6%	8.67%	8.85%
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%	-	5.95%	6.02%	6.81%
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	178.70	178.70	178.70
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	12.58x	0.33x	5.82x	5.9%	1.79B
QUANTA SERVICES, INC.	53.3x	2.46x	23.5x	0.07%	92.69B
VINCI	12.42x	1.06x	5.81x	4.7%	71.83B
COMFORT SYSTEMS USA, INC.	32.4x	4.07x	22.07x	0.21%	55.3B
LARSEN & TOUBRO LIMITED	25.74x	1.99x	19.53x	1.19%	55.02B
FERROVIAL N.V.	50.08x	3.98x	25.3x	1.89%	39.44B
HOCHTIEF AG	26.89x	0.68x	11.12x	2.29%	33.9B
EMCOR GROUP, INC.	22.26x	1.52x	13.99x	0.21%	32.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.8x	0.44x	6.89x	2.75%	29.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.78x	5.96%	26.31B
Average	26.24x	1.68x	13.98x	2.52%	43.82B
Weighted average by Cap.	30.68x	2.03x	16.16x	1.89%