|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 175.30 SEK | -0.62% |
|
-1.35% | -20.39% |
| 08-10 | NCC AB Receives Contract from Koy Turun Monitoimitilat for Construction of Junior High School in Turku | CI |
| 08-10 | NCC Lands SEK300 Million School Building Contract in Finland | 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 | 17,148 | - | - |
| Change | - | -46.57% | 27.34% | 29.4% | 35.56% | -20.34% | - | - |
| Enterprise Value (EV) 1 | 20,967 | 12,636 | 16,581 | 17,043 | 22,691 | 17,756 | 16,724 | 14,956 |
| Change | - | -39.73% | 31.22% | 2.79% | 33.14% | -21.75% | -5.81% | -10.57% |
| P/E | 12x | 9.45x | 7.8x | 10.1x | 152x | 12.2x | 10.5x | 9.27x |
| PBR | 3.09x | 1.32x | 1.68x | 1.83x | 2.72x | 2.11x | 1.83x | 1.81x |
| 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 | 0.31x | 0.29x | 0.28x |
| EV / Revenue | 0.39x | 0.23x | 0.29x | 0.28x | 0.41x | 0.32x | 0.28x | 0.24x |
| EV / EBITDA | 6.69x | 4.88x | 5.49x | 5.16x | 7.08x | 5.67x | 5.18x | 4.11x |
| EV / EBIT | 11.5x | 9.3x | 9.2x | 8.39x | 11.7x | 9.35x | 7.91x | 6.34x |
| EV / FCF | 11.1x | -92.9x | 45.9x | 4.27x | 19.7x | 8.44x | 11.3x | 11.1x |
| FCF Yield | 9.05% | -1.08% | 2.18% | 23.4% | 5.07% | 11.8% | 8.84% | 9.04% |
| 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% | - | 6.06% | 6.14% | 6.94% |
| 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 | 175.30 | 175.30 | 175.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.32x | 0.32x | 5.7x | 6.02% | 1.82B | |
| 57.82x | 2.64x | 25.2x | 0.07% | 99.6B | |
| 13.14x | 1.11x | 6.09x | 4.45% | 77.28B | |
| 34.44x | 4.33x | 23.52x | 0.2% | 58.78B | |
| 27.26x | 2.09x | 20.47x | 1.11% | 58.54B | |
| 56.35x | 4.48x | 28.54x | 1.55% | 46.04B | |
| 29.63x | 0.73x | 12.08x | 2.09% | 37.45B | |
| 24.04x | 1.64x | 15.15x | 0.19% | 34.73B | |
| 24.66x | 0.5x | 7.97x | 2.39% | 34.18B | |
| 4.51x | 0.3x | 5.99x | 6.24% | 27.22B | |
| Average | 28.42x | 1.82x | 15.07x | 2.43% | 47.56B | |
| Weighted average by Cap. | 33.48x | 2.19x | 17.45x | 1.78% |
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
