Valuation NCC AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-06-18 EDT			5-day change	1st Jan Change
194.70 ^SEK	-0.21%		+2.04%	-11.58%

06-11	NCC secures 120 million SEK water treatment plant contract in Gnesta	FW
05-29	NCC AB Receives Construction Contract from Sydvatten AB for Pumping Station Project Valued At SEK 170 Million	CI

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	19,039	-	-
Change	-	-46.57%	27.34%	29.4%	35.56%	-11.55%	-	-
Enterprise Value (EV) ¹	20,967	12,636	16,581	17,043	22,691	19,647	18,615	16,847
Change	-	-39.73%	31.22%	2.79%	33.14%	-13.41%	-5.25%	-9.5%
P/E	12x	9.45x	7.8x	10.1x	152x	12.2x	11.3x	9.87x
PBR	3.09x	1.32x	1.68x	1.83x	2.72x	2.18x	1.98x	1.98x
PEG	-	-0.4x	0.1x	-54.24x	-1.7x	0x	1.41x	0.7x
Capitalization / Revenue	0.34x	0.18x	0.22x	0.26x	0.39x	0.33x	0.32x	0.31x
EV / Revenue	0.39x	0.23x	0.29x	0.28x	0.41x	0.34x	0.31x	0.27x
EV / EBITDA	6.69x	4.88x	5.49x	5.16x	7.08x	6.1x	5.7x	4.57x
EV / EBIT	11.5x	9.3x	9.2x	8.39x	11.7x	9.83x	8.66x	6.98x
EV / FCF	11.1x	-92.9x	45.9x	4.27x	19.7x	9.45x	11.8x	9.08x
FCF Yield	9.05%	-1.08%	2.18%	23.4%	5.07%	10.6%	8.46%	11%
Dividend per Share ²	6	6	8	9	-	10.25	10.66	11.33
Rate of return	3.58%	6.17%	6.37%	5.54%	-	5.26%	5.47%	5.82%
EPS ²	14.02	10.29	16.11	16.08	1.45	15.91	17.18	19.73
Distribution rate	42.8%	58.3%	49.7%	56%	-	64.4%	62%	57.5%
Net sales ¹	53,414	54,198	56,932	61,609	55,717	56,952	59,962	62,005
EBITDA ¹	3,132	2,589	3,021	3,303	3,205	3,220	3,265	3,686
EBIT ¹	1,825	1,358	1,802	2,032	1,938	1,999	2,150	2,413
Net income ¹	1,508	1,069	1,573	1,571	142	1,553	1,679	1,923
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	194.70	194.70	194.70
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.($)
NCC AB	12.24x	0.34x	6.1x	5.26%	1.99B
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
VINCI	14.3x	1.17x	6.43x	4.1%	81.92B
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	69.14B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
Average	33.35x	2.10x	17.54x	2.19%	51.88B
Weighted average by Cap.	39.96x	2.57x	20.52x	1.6%