Valuation NCC Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:07 2026-02-06 am EST			5-day change	1st Jan Change
132.00 ^GBX	-0.60%		-5.98%	-5.17%

Jan. 30	3i CEO buys GBP1 million in shares after update	AN
Jan. 29	NCC to Build New Office Space for BAE Systems Hagglunds in Ornskoldsvik	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2024	2025	2026	2027
Capitalization ¹	795.3	680.5	557.7	452.9	401	-
Change	-	-14.44%	-	-18.79%	-11.47%	-
Enterprise Value (EV) ¹	712	732.9	627	446.5	382.7	367.7
Change	-	2.93%	-	-28.79%	-14.3%	-3.92%
P/E ratio	73.4x	29.5x	-22.3x	26.9x	31.4x	21.4x
PBR	-	-	2.36x	2.25x	1.78x	1.96x
PEG	-	0x	-	-0x	-1.3x	0.5x
Capitalization / Revenue	2.94x	2.16x	1.72x	1.48x	1.27x	1.24x
EV / Revenue	2.63x	2.33x	1.93x	1.46x	1.22x	1.13x
EV / EBITDA	13.6x	12.4x	14.3x	10.2x	8.41x	7.64x
EV / EBIT	19.7x	15.2x	20.2x	18.8x	16.5x	13.1x
EV / FCF	20.9x	15.7x	31.4x	15.7x	13.6x	11.3x
FCF Yield	4.79%	6.36%	3.19%	6.36%	7.38%	8.88%
Dividend per Share ²	0.0465	0.0465	0.0465	0.0465	0.0465	0.0498
Rate of return	1.81%	2.13%	2.61%	3.15%	3.52%	3.77%
EPS ²	0.035	0.074	-0.08	0.055	0.042	0.0617
Distribution rate	133%	62.8%	-58.1%	84.5%	111%	80.6%
Net sales ¹	270.5	314.8	324.4	305.4	314.8	324
EBITDA ¹	52.5	59.2	43.7	43.7	45.51	48.1
EBIT ¹	36.2	48.1	31.1	23.7	23.2	28.07
Net income ¹	10	23	-24.9	17.1	13.1	19.37
Net Debt ¹	-83.3	52.4	69.3	-6.4	-18.26	-33.27
Reference price ²	2.570	2.185	1.782	1.478	1.320	1.320
Nbr of stocks (in thousands)	309,473	311,434	312,990	306,444	303,752	-
Announcement Date	9/14/21	9/6/22	8/1/24	12/11/25	-	-

¹GBP in Million²GBP

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 GROUP PLC	31.43x	1.22x	8.41x	3.52%	546M
IBM	33.3x	4.81x	17.17x	2.24%	279B
ACCENTURE PLC	17.88x	1.92x	10.26x	2.71%	148B
TATA CONSULTANCY SERVICES LTD.	21.03x	3.87x	14.24x	4.12%	117B
AUTOMATIC DATA PROCESSING, INC.	21.08x	3.67x	12.58x	2.79%	93.16B
INFOSYS LIMITED	21.66x	3.25x	13.79x	3.29%	67.3B
RELX PLC	18.91x	4.73x	11.84x	3.1%	52.84B
SNOWFLAKE INC.	-42.76x	11.77x	86.78x	-.--%	57.64B
HCL TECHNOLOGIES LIMITED	25.23x	3.13x	14.96x	3.6%	47.6B
FUJITSU LIMITED	15.76x	1.78x	12x	0.77%	43.54B
Average	16.35x	4.02x	20.20x	2.61%	90.76B
Weighted average by Cap.	20.14x	4.19x	18.68x	2.6%