Valuation NCC AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-10 EDT			5-day change	1st Jan Change
182.80 ^SEK	-2.66%		-5.92%	-16.98%

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	17,881	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-16.93%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	18,489	17,458	15,689
Change	-	-39.73%	31.22%	2.79%	33.14%	-18.52%	-5.58%	-10.13%
P/E	12x	9.45x	7.8x	10.1x	152x	11.9x	10.7x	9.39x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.08x	1.88x	1.83x
PEG	-	-0.4x	0.1x	-54.24x	-1.7x	0x	0.9x	0.7x
Capitalization / Revenue	0.34x	0.18x	0.22x	0.26x	0.39x	0.31x	0.3x	0.29x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.32x	0.29x	0.25x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	5.83x	5.36x	4.29x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.55x	8.15x	6.57x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	7.49x	11.3x	10.8x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	13.3%	8.86%	9.25%
Dividend per Share ²	6	6	8	9	-	10.62	10.76	11.67
Rate of return	3.58%	6.17%	6.37%	5.54%	-	5.81%	5.89%	6.38%
EPS ²	14.02	10.29	16.11	16.08	1.45	15.34	17.12	19.47
Distribution rate	42.8%	58.3%	49.7%	56%	-	69.3%	62.9%	59.9%
Net sales ¹	53,414	54,198	56,932	61,609	55,717	56,898	59,883	62,099
EBITDA ¹	3,132	2,589	3,021	3,303	3,205	3,173	3,257	3,661
EBIT ¹	1,825	1,358	1,802	2,032	1,938	1,936	2,141	2,389
Net income ¹	1,508	1,069	1,573	1,571	142	1,516	1,672	1,903
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	182.80	182.80	182.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NCC AB	11.92x	0.32x	5.83x	5.81%	1.85B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.86x	4.46%	71.87B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	30.98x	1.94x	16.25x	2.35%	47.62B
Weighted average by Cap.	37.27x	2.37x	19.07x	1.72%