Valuation NCC AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:05:21 15/07/2026 +04			5-day change	1st Jan Change
171.75 ^SEK	+0.15%		-8.32%	-21.93%

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	16,765	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-22.12%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,373	16,341	14,573
Change	-	-39.73%	31.22%	2.79%	33.14%	-23.44%	-5.94%	-10.82%
P/E	12x	9.45x	7.8x	10.1x	152x	12x	10.3x	9.07x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.07x	1.8x	1.77x
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	0.32x	0.27x	0.24x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.55x	5.06x	4.01x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.14x	7.73x	6.17x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.26x	11.1x	10.8x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	12.1%	9.04%	9.28%
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%	-	6.2%	6.27%	7.09%
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	171.50	171.50	171.50
Nbr of stocks (in thousands)	107,595	97,592	97,662	97,792	97,792	97,792	-	-
Announcement Date	02/02/22	31/01/23	30/01/24	10/02/25	05/02/26	-	-	-

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	11.39x	0.32x	5.51x	6.2%	1.74B
QUANTA SERVICES, INC.	68.43x	2.95x	28.86x	0.07%	99.18B
VINCI	13.24x	1.07x	5.86x	4.44%	72.18B
COMFORT SYSTEMS USA, INC.	41.14x	5.04x	27.97x	0.16%	62.38B
LARSEN & TOUBRO LIMITED	25.5x	1.95x	18.93x	1.22%	55.12B
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	46.18B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.95B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.62x	0.55x	8.84x	2.11%	36.35B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.81x	0.3x	6.31x	5.9%	28.61B
Average	30.91x	1.93x	16.19x	2.38%	47.61B
Weighted average by Cap.	37.27x	2.36x	19.03x	1.72%