|
Real-time Estimate
Cboe Europe
04:10:25 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 180.75 SEK | -0.58% |
|
+2.60% | -17.44% |
| 10-28 | NCC wins SEK 70m streetworks contract in Solna | FW |
| 10-28 | NCC Bags SEK470 Million Swedish Prison Expansion Contract | MT |
Company Valuation: NCC AB
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 | 17,777 | - | - |
| Change | - | -46.57% | 27.34% | 29.4% | 35.56% | -17.42% | - | - |
| Enterprise Value (EV) 1 | 20,967 | 12,636 | 16,581 | 17,043 | 22,691 | 20,758 | 14,707 | 18,631 |
| Change | - | -39.73% | 31.22% | 2.79% | 33.14% | -8.52% | -29.15% | 26.68% |
| P/E | 12x | 9.45x | 7.8x | 10.1x | 152x | 13.1x | 12.3x | 16x |
| PBR | 3.09x | 1.32x | 1.68x | 1.83x | 2.72x | 2.21x | 1.78x | 2.66x |
| PEG | - | -0.4x | 0.1x | -54.24x | -1.7x | 0x | 1.89x | -0.7x |
| Capitalization / Revenue | 0.34x | 0.18x | 0.22x | 0.26x | 0.39x | 0.38x | 0.4x | 0.38x |
| EV / Revenue | 0.39x | 0.23x | 0.29x | 0.28x | 0.41x | 0.44x | 0.33x | 0.39x |
| EV / EBITDA | 6.69x | 4.88x | 5.49x | 5.16x | 7.08x | 9.98x | 6.98x | 8.93x |
| EV / EBIT | 11.5x | 9.3x | 9.2x | 8.39x | 11.7x | 19.6x | 11.3x | 13.2x |
| EV / FCF | 11.1x | -92.9x | 45.9x | 4.27x | 19.7x | 12.7x | 2.43x | 29.6x |
| FCF Yield | 9.05% | -1.08% | 2.18% | 23.4% | 5.07% | 7.9% | 41.1% | 3.38% |
| Dividend per Share 2 | 6 | 6 | 8 | 9 | 11 | 10.83 | 12 | 11.5 |
| Rate of return | 3.58% | 6.17% | 6.37% | 5.54% | 5% | 5.96% | 6.6% | 6.33% |
| EPS 2 | 14.02 | 10.29 | 16.11 | 16.08 | 1.45 | 13.83 | 14.73 | 11.35 |
| Distribution rate | 42.8% | 58.3% | 49.7% | 56% | 759% | 78.3% | 81.5% | 101% |
| Net sales 1 | 53,414 | 54,198 | 56,932 | 61,609 | 55,717 | 47,060 | 44,888 | 47,328 |
| EBITDA 1 | 3,132 | 2,589 | 3,021 | 3,303 | 3,205 | 2,079 | 2,108 | 2,086 |
| EBIT 1 | 1,825 | 1,358 | 1,802 | 2,032 | 1,938 | 1,059 | 1,304 | 1,410 |
| Net income 1 | 1,508 | 1,069 | 1,573 | 1,571 | 142 | 1,352 | 1,444 | 1,110 |
| Net Debt 1 | 2,932 | 3,000 | 4,310 | 1,164 | 1,165 | 2,981 | -3,070 | 854.5 |
| Reference price 2 | 167.70 | 97.25 | 125.60 | 162.40 | 220.20 | 181.80 | 181.80 | 181.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.15x | 0.44x | 9.98x | 5.96% | 1.79B | |
| 52.38x | 2.43x | 23.13x | 0.07% | 91.24B | |
| 12.03x | 1.03x | 5.66x | 4.85% | 66.89B | |
| 25.33x | 1.95x | 19.66x | 1.15% | 54.96B | |
| 26.47x | 3.25x | 18.01x | 0.25% | 47B | |
| 50.03x | 4.01x | 25.36x | 2.16% | 39.35B | |
| 26.14x | 0.65x | 10.71x | 2.38% | 31.75B | |
| 20.33x | 1.42x | 13.1x | 0.23% | 29.93B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.69x | 0.41x | 6.45x | 2.83% | 27.02B | |
| Average | 25.28x | 1.59x | 13.87x | 2.52% | 41.83B | |
| Weighted average by Cap. | 29.61x | 1.89x | 15.61x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NCC B Stock
- Valuation NCC AB
Select your edition
All financial news and data tailored to specific country editions
