Valuation NCC AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 20:00:00 30/07/2026 +04			5-day change	1st Jan Change
170.00 ^SEK	+1.01%		+0.41%	-22.80%

07-17	NCC AB Receives Contract from Norwegian Coastal Administration to Expand Kjøllefjord Fishing Port in Northern Norway	CI
07-17	NCC Bags SEK500 Million Contract to Expand Fishing Port in Norway	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	16,628	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-22.75%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,236	16,205	14,436
Change	-	-39.73%	31.22%	2.79%	33.14%	-24.04%	-5.98%	-10.91%
P/E	12x	9.45x	7.8x	10.1x	152x	11.9x	10.2x	8.99x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.05x	1.78x	1.75x
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	5.5x	5.01x	3.97x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.07x	7.67x	6.12x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.19x	11x	10.7x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	12.2%	9.12%	9.37%
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%	-	6.25%	6.33%	7.16%
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	170.00	170.00	170.00
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	11.87x	0.31x	5.5x	6.25%	1.74B
QUANTA SERVICES, INC.	62.89x	2.83x	27.4x	0.07%	98.74B
VINCI	13.69x	1.11x	6.06x	4.3%	75.33B
LARSEN & TOUBRO LIMITED	26.44x	2.02x	19.86x	1.17%	56.75B
COMFORT SYSTEMS USA, INC.	35.03x	4.41x	23.95x	0.19%	59.66B
FERROVIAL N.V.	53.29x	4.59x	28.79x	1.56%	46.82B
HOCHTIEF AG	30.88x	0.75x	12.54x	2%	38.36B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.05x	0.51x	7.95x	2.35%	33.46B
EMCOR GROUP, INC.	25.76x	1.69x	15.31x	0.18%	35.66B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.86x	0.3x	5.83x	5.87%	28.84B
Average	28.98x	1.85x	15.32x	2.39%	47.54B
Weighted average by Cap.	34.56x	2.25x	17.96x	1.73%