Valuation NCC AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-24 EDT			5-day change	1st Jan Change
170.50 ^SEK	+0.29%		+0.29%	-22.15%

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	16,683	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-22.5%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	17,291	16,259	14,491
Change	-	-39.73%	31.22%	2.79%	33.14%	-23.8%	-5.97%	-10.88%
P/E	12x	9.45x	7.8x	10.1x	152x	11.9x	10.2x	9.02x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.06x	1.79x	1.76x
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	5.52x	5.03x	3.98x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.1x	7.69x	6.14x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	8.22x	11x	10.7x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	12.2%	9.09%	9.33%
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%	-	6.23%	6.31%	7.13%
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	170.60	170.60	170.60
Nbr of stocks (in thousands)	107,595	97,592	97,662	97,792	97,792	97,792	-	-
Announcement Date	2/2/22	1/31/23	1/30/24	2/10/25	2/5/26	-	-	-

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.($)
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
BOUYGUES SA	14.73x	0.4x	4.44x	4.53%	20.93B
Average	29.18x	1.56x	14.30x	2.47%	46.73B
Weighted average by Cap.	34.16x	1.84x	16.43x	2.11%