|
Market Closed -
Nasdaq Stockholm
04:00:00 07/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 186.80 SEK | +0.05% |
|
+3.61% | -15.17% |
| 05/11 | NCC receives order worth SEK 125m | FW |
| 04/11 | NCC Bags SEK290 Million Construction Order in Sweden | 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 | 18,339 | - | - |
| Change | - | -46.57% | 27.34% | 29.4% | 35.56% | -14.81% | - | - |
| Enterprise Value (EV) 1 | 20,967 | 12,636 | 16,581 | 17,043 | 22,691 | 20,805 | 15,630 | 23,956 |
| Change | - | -39.73% | 31.22% | 2.79% | 33.14% | -8.31% | -24.87% | 53.27% |
| P/E | 12x | 9.45x | 7.8x | 10.1x | 152x | 13.3x | 12.7x | 18.1x |
| PBR | 3.09x | 1.32x | 1.68x | 1.83x | 2.72x | 2.28x | 1.95x | 2.87x |
| PEG | - | -0.4x | 0.1x | -54.24x | -1.7x | 0x | 2.67x | -0.6x |
| Capitalization / Revenue | 0.34x | 0.18x | 0.22x | 0.26x | 0.39x | 0.39x | 0.41x | 0.39x |
| EV / Revenue | 0.39x | 0.23x | 0.29x | 0.28x | 0.41x | 0.45x | 0.35x | 0.5x |
| EV / EBITDA | 6.69x | 4.88x | 5.49x | 5.16x | 7.08x | 11.1x | 7.32x | 12.6x |
| EV / EBIT | 11.5x | 9.3x | 9.2x | 8.39x | 11.7x | 25x | 12.5x | 18.9x |
| EV / FCF | 11.1x | -92.9x | 45.9x | 4.27x | 19.7x | 13x | 3.98x | 20.8x |
| FCF Yield | 9.05% | -1.08% | 2.18% | 23.4% | 5.07% | 7.69% | 25.2% | 4.82% |
| Dividend per Share 2 | 6 | 6 | 8 | 9 | 11 | 10.83 | 50.83 | 11.5 |
| Rate of return | 3.58% | 6.17% | 6.37% | 5.54% | 5% | 5.8% | 27.2% | 6.16% |
| EPS 2 | 14.02 | 10.29 | 16.11 | 16.08 | 1.45 | 14.06 | 14.73 | 10.3 |
| Distribution rate | 42.8% | 58.3% | 49.7% | 56% | 759% | 77.1% | 345% | 112% |
| Net sales 1 | 53,414 | 54,198 | 56,932 | 61,609 | 55,717 | 46,710 | 44,920 | 47,476 |
| EBITDA 1 | 3,132 | 2,589 | 3,021 | 3,303 | 3,205 | 1,870 | 2,134 | 1,895 |
| EBIT 1 | 1,825 | 1,358 | 1,802 | 2,032 | 1,938 | 832 | 1,251 | 1,265 |
| Net income 1 | 1,508 | 1,069 | 1,573 | 1,571 | 142 | 1,379 | 1,444 | 1,008 |
| Net Debt 1 | 2,932 | 3,000 | 4,310 | 1,164 | 1,165 | 2,466 | -2,709 | 5,617 |
| Reference price 2 | 167.70 | 97.25 | 125.60 | 162.40 | 220.20 | 186.80 | 186.80 | 186.80 |
| Nbr of stocks (in thousands) | 107,595 | 97,592 | 97,662 | 97,792 | 97,792 | 98,130 | - | - |
| Announcement Date | 2/2/22 | 31/1/23 | 30/1/24 | 10/2/25 | 5/2/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.29x | 0.45x | 11.13x | 5.8% | 1.86B | |
| 42.09x | 2.07x | 19.46x | 0.08% | 81.5B | |
| 12.37x | 1.05x | 5.8x | 4.71% | 68.95B | |
| 27.42x | 2.08x | 20.98x | 1.08% | 60.28B | |
| 54.67x | 4.3x | 26.89x | 1.8% | 42.44B | |
| 20.08x | 2.41x | 13.41x | 0.33% | 35.54B | |
| 25.22x | 0.63x | 10.34x | 2.46% | 30.67B | |
| 5.94x | 0.37x | 7.08x | 4.76% | 29.14B | |
| 17.65x | 1.22x | 11.04x | 0.25% | 26.64B | |
| 20.68x | 0.39x | 6.14x | 2.94% | 25.8B | |
| Average | 23.94x | 1.50x | 13.23x | 2.42% | 40.28B | |
| Weighted average by Cap. | 27.17x | 1.76x | 14.56x | 1.96% |
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
